[TM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 36.2%

YoY- 53.09%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	8,896,934	8,814,318	8,791,002	8,742,923	8,649,452	8,627,459	8,607,991	2.23%
YoY %	0.94%	0.27%	0.55%	1.08%	0.25%	0.23%	-	-
Horiz. %	103.36%	102.40%	102.13%	101.57%	100.48%	100.23%	100.00%	-
PBT	1,275,107	1,234,879	1,360,192	1,279,040	990,913	1,182,853	921,588	24.24%
YoY %	3.26%	-9.21%	6.34%	29.08%	-16.23%	28.35%	-	-
Horiz. %	138.36%	133.99%	147.59%	138.79%	107.52%	128.35%	100.00%	-
Tax	-100,819	-66,128	-115,182	-271,743	-244,524	-294,880	-248,310	-45.25%
YoY %	-52.46%	42.59%	57.61%	-11.13%	17.08%	-18.75%	-	-
Horiz. %	40.60%	26.63%	46.39%	109.44%	98.48%	118.75%	100.00%	-
NP	1,174,288	1,168,751	1,245,010	1,007,297	746,389	887,973	673,278	45.04%
YoY %	0.47%	-6.13%	23.60%	34.96%	-15.94%	31.89%	-	-
Horiz. %	174.41%	173.59%	184.92%	149.61%	110.86%	131.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,129,665	1,126,810	1,206,448	976,066	716,648	858,232	643,026	45.74%
YoY %	0.25%	-6.60%	23.60%	36.20%	-16.50%	33.47%	-	-
Horiz. %	175.68%	175.24%	187.62%	151.79%	111.45%	133.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.91%	5.36%	8.47%	21.25%	24.68%	24.93%	26.94%	-
YoY %	47.57%	-36.72%	-60.14%	-13.90%	-1.00%	-7.46%	-	-
Horiz. %	29.36%	19.90%	31.44%	78.88%	91.61%	92.54%	100.00%	-
Total Cost	7,722,646	7,645,567	7,545,992	7,735,626	7,903,063	7,739,486	7,934,713	-1.79%
YoY %	1.01%	1.32%	-2.45%	-2.12%	2.11%	-2.46%	-	-
Horiz. %	97.33%	96.36%	95.10%	97.49%	99.60%	97.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,593,454	7,850,355	7,728,620	7,481,763	7,358,912	7,508,699	6,994,082	-3.86%
YoY %	-16.01%	1.58%	3.30%	1.67%	-1.99%	7.36%	-	-
Horiz. %	94.27%	112.24%	110.50%	106.97%	105.22%	107.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	814,969	930,594	930,594	923,091	923,091	811,051	811,051	0.32%
YoY %	-12.42%	0.00%	0.81%	0.00%	13.81%	0.00%	-	-
Horiz. %	100.48%	114.74%	114.74%	113.81%	113.81%	100.00%	100.00%	-
Div Payout %	72.14%	82.59%	77.14%	94.57%	128.81%	94.50%	126.13%	-
YoY %	-12.65%	7.07%	-18.43%	-26.58%	36.31%	-25.08%	-	-
Horiz. %	57.19%	65.48%	61.16%	74.98%	102.12%	74.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	6,593,454	7,850,355	7,728,620	7,481,763	7,358,912	7,508,699	6,994,082	-3.86%
YoY %	-16.01%	1.58%	3.30%	1.67%	-1.99%	7.36%	-	-
Horiz. %	94.27%	112.24%	110.50%	106.97%	105.22%	107.36%	100.00%	-
NOSH	3,534,416	3,550,108	3,577,071	3,564,951	3,553,828	3,520,912	3,546,874	-0.23%
YoY %	-0.44%	-0.75%	0.34%	0.31%	0.93%	-0.73%	-	-
Horiz. %	99.65%	100.09%	100.85%	100.51%	100.20%	99.27%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	13.20%	13.26%	14.16%	11.52%	8.63%	10.29%	7.82%	-
YoY %	-0.45%	-6.36%	22.92%	33.49%	-16.13%	31.59%	-	-
Horiz. %	168.80%	169.57%	181.07%	147.31%	110.36%	131.59%	100.00%	-
ROE	17.13%	14.35%	15.61%	13.05%	9.74%	11.43%	9.19%	-
YoY %	19.37%	-8.07%	19.62%	33.98%	-14.79%	24.37%	-	-
Horiz. %	186.40%	156.15%	169.86%	142.00%	105.98%	124.37%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	251.72	248.28	245.76	245.25	243.38	245.03	242.69	2.47%
YoY %	1.39%	1.03%	0.21%	0.77%	-0.67%	0.96%	-	-
Horiz. %	103.72%	102.30%	101.26%	101.05%	100.28%	100.96%	100.00%	-
EPS	31.96	31.74	33.73	27.38	20.17	24.38	18.13	46.07%
YoY %	0.69%	-5.90%	23.19%	35.75%	-17.27%	34.47%	-	-
Horiz. %	176.28%	175.07%	186.05%	151.02%	111.25%	134.47%	100.00%	-
DPS	22.90	26.10	26.10	26.00	26.00	23.00	22.87	0.08%
YoY %	-12.26%	0.00%	0.38%	0.00%	13.04%	0.57%	-	-
Horiz. %	100.13%	114.12%	114.12%	113.69%	113.69%	100.57%	100.00%	-
NAPS	1.8655	2.2113	2.1606	2.0987	2.0707	2.1326	1.9719	-3.64%
YoY %	-15.64%	2.35%	2.95%	1.35%	-2.90%	8.15%	-	-
Horiz. %	94.60%	112.14%	109.57%	106.43%	105.01%	108.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,564,951
RPS	231.83	229.68	229.07	227.82	225.38	224.81	224.30	2.23%
YoY %	0.94%	0.27%	0.55%	1.08%	0.25%	0.23%	-	-
Horiz. %	103.36%	102.40%	102.13%	101.57%	100.48%	100.23%	100.00%	-
EPS	29.44	29.36	31.44	25.43	18.67	22.36	16.76	45.73%
YoY %	0.27%	-6.62%	23.63%	36.21%	-16.50%	33.41%	-	-
Horiz. %	175.66%	175.18%	187.59%	151.73%	111.40%	133.41%	100.00%	-
DPS	21.24	24.25	24.25	24.05	24.05	21.13	21.13	0.34%
YoY %	-12.41%	0.00%	0.83%	0.00%	13.82%	0.00%	-	-
Horiz. %	100.52%	114.77%	114.77%	113.82%	113.82%	100.00%	100.00%	-
NAPS	1.7181	2.0456	2.0139	1.9495	1.9175	1.9566	1.8225	-3.86%
YoY %	-16.01%	1.57%	3.30%	1.67%	-2.00%	7.36%	-	-
Horiz. %	94.27%	112.24%	110.50%	106.97%	105.21%	107.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.95	4.04	3.51	3.42	3.35	3.44	3.06	-
P/RPS	1.57	1.63	1.43	1.39	1.38	1.40	1.26	15.84%
YoY %	-3.68%	13.99%	2.88%	0.72%	-1.43%	11.11%	-	-
Horiz. %	124.60%	129.37%	113.49%	110.32%	109.52%	111.11%	100.00%	-
P/EPS	12.36	12.73	10.41	12.49	16.61	14.11	16.88	-18.80%
YoY %	-2.91%	22.29%	-16.65%	-24.80%	17.72%	-16.41%	-	-
Horiz. %	73.22%	75.41%	61.67%	73.99%	98.40%	83.59%	100.00%	-
EY	8.09	7.86	9.61	8.01	6.02	7.09	5.92	23.21%
YoY %	2.93%	-18.21%	19.98%	33.06%	-15.09%	19.76%	-	-
Horiz. %	136.66%	132.77%	162.33%	135.30%	101.69%	119.76%	100.00%	-
DY	5.80	6.46	7.44	7.60	7.76	6.69	7.47	-15.56%
YoY %	-10.22%	-13.17%	-2.11%	-2.06%	15.99%	-10.44%	-	-
Horiz. %	77.64%	86.48%	99.60%	101.74%	103.88%	89.56%	100.00%	-
P/NAPS	2.12	1.83	1.62	1.63	1.62	1.61	1.55	23.28%
YoY %	15.85%	12.96%	-0.61%	0.62%	0.62%	3.87%	-	-
Horiz. %	136.77%	118.06%	104.52%	105.16%	104.52%	103.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/05/11	25/02/11	26/11/10	23/08/10	27/05/10	22/02/10	-
Price	4.18	3.90	3.85	3.35	3.58	3.26	3.35	-
P/RPS	1.66	1.57	1.57	1.37	1.47	1.33	1.38	13.14%
YoY %	5.73%	0.00%	14.60%	-6.80%	10.53%	-3.62%	-	-
Horiz. %	120.29%	113.77%	113.77%	99.28%	106.52%	96.38%	100.00%	-
P/EPS	13.08	12.29	11.42	12.24	17.75	13.37	18.48	-20.62%
YoY %	6.43%	7.62%	-6.70%	-31.04%	32.76%	-27.65%	-	-
Horiz. %	70.78%	66.50%	61.80%	66.23%	96.05%	72.35%	100.00%	-
EY	7.65	8.14	8.76	8.17	5.63	7.48	5.41	26.06%
YoY %	-6.02%	-7.08%	7.22%	45.12%	-24.73%	38.26%	-	-
Horiz. %	141.40%	150.46%	161.92%	151.02%	104.07%	138.26%	100.00%	-
DY	5.48	6.69	6.78	7.76	7.26	7.06	6.83	-13.68%
YoY %	-18.09%	-1.33%	-12.63%	6.89%	2.83%	3.37%	-	-
Horiz. %	80.23%	97.95%	99.27%	113.62%	106.30%	103.37%	100.00%	-
P/NAPS	2.24	1.76	1.78	1.60	1.73	1.53	1.70	20.25%
YoY %	27.27%	-1.12%	11.25%	-7.51%	13.07%	-10.00%	-	-
Horiz. %	131.76%	103.53%	104.71%	94.12%	101.76%	90.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos