[TM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

24-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -12.07%

YoY- 1.77%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	9,577,693	9,386,303	9,150,655	9,024,082	8,896,934	8,814,318	8,791,002	5.88%
YoY %	2.04%	2.58%	1.40%	1.43%	0.94%	0.27%	-	-
Horiz. %	108.95%	106.77%	104.09%	102.65%	101.21%	100.27%	100.00%	-
PBT	1,051,582	1,073,165	1,001,151	1,106,315	1,275,107	1,234,879	1,360,192	-15.77%
YoY %	-2.01%	7.19%	-9.51%	-13.24%	3.26%	-9.21%	-	-
Horiz. %	77.31%	78.90%	73.60%	81.34%	93.74%	90.79%	100.00%	-
Tax	490,897	247,869	235,926	-62,796	-100,819	-66,128	-115,182	-
YoY %	98.05%	5.06%	475.70%	37.71%	-52.46%	42.59%	-	-
Horiz. %	-426.19%	-215.20%	-204.83%	54.52%	87.53%	57.41%	100.00%	-
NP	1,542,479	1,321,034	1,237,077	1,043,519	1,174,288	1,168,751	1,245,010	15.36%
YoY %	16.76%	6.79%	18.55%	-11.14%	0.47%	-6.13%	-	-
Horiz. %	123.89%	106.11%	99.36%	83.82%	94.32%	93.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,499,503	1,278,292	1,190,969	993,301	1,129,665	1,126,810	1,206,448	15.61%
YoY %	17.31%	7.33%	19.90%	-12.07%	0.25%	-6.60%	-	-
Horiz. %	124.29%	105.96%	98.72%	82.33%	93.64%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-46.68%	-23.10%	-23.57%	5.68%	7.91%	5.36%	8.47%	-
YoY %	-102.08%	1.99%	-514.96%	-28.19%	47.57%	-36.72%	-	-
Horiz. %	-551.12%	-272.73%	-278.28%	67.06%	93.39%	63.28%	100.00%	-
Total Cost	8,035,214	8,065,269	7,913,578	7,980,563	7,722,646	7,645,567	7,545,992	4.28%
YoY %	-0.37%	1.92%	-0.84%	3.34%	1.01%	1.32%	-	-
Horiz. %	106.48%	106.88%	104.87%	105.76%	102.34%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,758,221	7,733,305	6,978,971	6,385,987	6,593,454	7,850,355	7,728,620	0.25%
YoY %	0.32%	10.81%	9.29%	-3.15%	-16.01%	1.58%	-	-
Horiz. %	100.38%	100.06%	90.30%	82.63%	85.31%	101.58%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	703,140	697,471	697,471	814,969	814,969	930,594	930,594	-17.05%
YoY %	0.81%	0.00%	-14.42%	0.00%	-12.42%	0.00%	-	-
Horiz. %	75.56%	74.95%	74.95%	87.58%	87.58%	100.00%	100.00%	-
Div Payout %	46.89%	54.56%	58.56%	82.05%	72.14%	82.59%	77.14%	-
YoY %	-14.06%	-6.83%	-28.63%	13.74%	-12.65%	7.07%	-	-
Horiz. %	60.79%	70.73%	75.91%	106.37%	93.52%	107.07%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	7,758,221	7,733,305	6,978,971	6,385,987	6,593,454	7,850,355	7,728,620	0.25%
YoY %	0.32%	10.81%	9.29%	-3.15%	-16.01%	1.58%	-	-
Horiz. %	100.38%	100.06%	90.30%	82.63%	85.31%	101.58%	100.00%	-
NOSH	3,592,268	3,580,399	3,582,634	3,596,726	3,534,416	3,550,108	3,577,071	0.28%
YoY %	0.33%	-0.06%	-0.39%	1.76%	-0.44%	-0.75%	-	-
Horiz. %	100.42%	100.09%	100.16%	100.55%	98.81%	99.25%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	16.10%	14.07%	13.52%	11.56%	13.20%	13.26%	14.16%	-
YoY %	14.43%	4.07%	16.96%	-12.42%	-0.45%	-6.36%	-	-
Horiz. %	113.70%	99.36%	95.48%	81.64%	93.22%	93.64%	100.00%	-
ROE	19.33%	16.53%	17.07%	15.55%	17.13%	14.35%	15.61%	-
YoY %	16.94%	-3.16%	9.77%	-9.22%	19.37%	-8.07%	-	-
Horiz. %	123.83%	105.89%	109.35%	99.62%	109.74%	91.93%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	266.62	262.16	255.42	250.90	251.72	248.28	245.76	5.58%
YoY %	1.70%	2.64%	1.80%	-0.33%	1.39%	1.03%	-	-
Horiz. %	108.49%	106.67%	103.93%	102.09%	102.43%	101.03%	100.00%	-
EPS	41.74	35.70	33.24	27.62	31.96	31.74	33.73	15.27%
YoY %	16.92%	7.40%	20.35%	-13.58%	0.69%	-5.90%	-	-
Horiz. %	123.75%	105.84%	98.55%	81.89%	94.75%	94.10%	100.00%	-
DPS	19.60	19.60	19.60	22.90	22.90	26.10	26.10	-17.39%
YoY %	0.00%	0.00%	-14.41%	0.00%	-12.26%	0.00%	-	-
Horiz. %	75.10%	75.10%	75.10%	87.74%	87.74%	100.00%	100.00%	-
NAPS	2.1597	2.1599	1.948	1.7755	1.8655	2.2113	2.1606	-0.02%
YoY %	-0.01%	10.88%	9.72%	-4.82%	-15.64%	2.35%	-	-
Horiz. %	99.96%	99.97%	90.16%	82.18%	86.34%	102.35%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,596,726
RPS	249.57	244.58	238.44	235.14	231.83	229.68	229.07	5.88%
YoY %	2.04%	2.58%	1.40%	1.43%	0.94%	0.27%	-	-
Horiz. %	108.95%	106.77%	104.09%	102.65%	101.20%	100.27%	100.00%	-
EPS	39.07	33.31	31.03	25.88	29.44	29.36	31.44	15.60%
YoY %	17.29%	7.35%	19.90%	-12.09%	0.27%	-6.62%	-	-
Horiz. %	124.27%	105.95%	98.70%	82.32%	93.64%	93.38%	100.00%	-
DPS	18.32	18.17	18.17	21.24	21.24	24.25	24.25	-17.06%
YoY %	0.83%	0.00%	-14.45%	0.00%	-12.41%	0.00%	-	-
Horiz. %	75.55%	74.93%	74.93%	87.59%	87.59%	100.00%	100.00%	-
NAPS	2.0216	2.0151	1.8185	1.664	1.7181	2.0456	2.0139	0.25%
YoY %	0.32%	10.81%	9.28%	-3.15%	-16.01%	1.57%	-	-
Horiz. %	100.38%	100.06%	90.30%	82.63%	85.31%	101.57%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	5.65	5.32	4.96	4.09	3.95	4.04	3.51	-
P/RPS	2.12	2.03	1.94	1.63	1.57	1.63	1.43	30.04%
YoY %	4.43%	4.64%	19.02%	3.82%	-3.68%	13.99%	-	-
Horiz. %	148.25%	141.96%	135.66%	113.99%	109.79%	113.99%	100.00%	-
P/EPS	13.54	14.90	14.92	14.81	12.36	12.73	10.41	19.17%
YoY %	-9.13%	-0.13%	0.74%	19.82%	-2.91%	22.29%	-	-
Horiz. %	130.07%	143.13%	143.32%	142.27%	118.73%	122.29%	100.00%	-
EY	7.39	6.71	6.70	6.75	8.09	7.86	9.61	-16.07%
YoY %	10.13%	0.15%	-0.74%	-16.56%	2.93%	-18.21%	-	-
Horiz. %	76.90%	69.82%	69.72%	70.24%	84.18%	81.79%	100.00%	-
DY	3.47	3.68	3.95	5.60	5.80	6.46	7.44	-39.88%
YoY %	-5.71%	-6.84%	-29.46%	-3.45%	-10.22%	-13.17%	-	-
Horiz. %	46.64%	49.46%	53.09%	75.27%	77.96%	86.83%	100.00%	-
P/NAPS	2.62	2.46	2.55	2.30	2.12	1.83	1.62	37.82%
YoY %	6.50%	-3.53%	10.87%	8.49%	15.85%	12.96%	-	-
Horiz. %	161.73%	151.85%	157.41%	141.98%	130.86%	112.96%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	24/02/12	24/11/11	24/08/11	25/05/11	25/02/11	-
Price	5.99	5.37	5.08	4.44	4.18	3.90	3.85	-
P/RPS	2.25	2.05	1.99	1.77	1.66	1.57	1.57	27.14%
YoY %	9.76%	3.02%	12.43%	6.63%	5.73%	0.00%	-	-
Horiz. %	143.31%	130.57%	126.75%	112.74%	105.73%	100.00%	100.00%	-
P/EPS	14.35	15.04	15.28	16.08	13.08	12.29	11.42	16.46%
YoY %	-4.59%	-1.57%	-4.98%	22.94%	6.43%	7.62%	-	-
Horiz. %	125.66%	131.70%	133.80%	140.81%	114.54%	107.62%	100.00%	-
EY	6.97	6.65	6.54	6.22	7.65	8.14	8.76	-14.14%
YoY %	4.81%	1.68%	5.14%	-18.69%	-6.02%	-7.08%	-	-
Horiz. %	79.57%	75.91%	74.66%	71.00%	87.33%	92.92%	100.00%	-
DY	3.27	3.65	3.86	5.16	5.48	6.69	6.78	-38.52%
YoY %	-10.41%	-5.44%	-25.19%	-5.84%	-18.09%	-1.33%	-	-
Horiz. %	48.23%	53.83%	56.93%	76.11%	80.83%	98.67%	100.00%	-
P/NAPS	2.77	2.49	2.61	2.50	2.24	1.76	1.78	34.32%
YoY %	11.24%	-4.60%	4.40%	11.61%	27.27%	-1.12%	-	-
Horiz. %	155.62%	139.89%	146.63%	140.45%	125.84%	98.88%	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