[TM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -24.4%

YoY- 25.07%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	10,076,886	9,617,582	8,763,506	8,551,642	8,468,720	8,230,248	8,125,116	3.64%
YoY %	4.78%	9.75%	2.48%	0.98%	2.90%	1.29%	-	-
Horiz. %	124.02%	118.37%	107.86%	105.25%	104.23%	101.29%	100.00%	-
PBT	942,862	969,760	868,898	1,039,068	900,418	476,208	882,438	1.10%
YoY %	-2.77%	11.61%	-16.38%	15.40%	89.08%	-46.03%	-	-
Horiz. %	106.85%	109.90%	98.47%	117.75%	102.04%	53.97%	100.00%	-
Tax	-54,034	264,470	-245,472	-274,198	-281,770	1,263,686	1,850,646	-
YoY %	-120.43%	207.74%	10.48%	2.69%	-122.30%	-31.72%	-	-
Horiz. %	-2.92%	14.29%	-13.26%	-14.82%	-15.23%	68.28%	100.00%	-
NP	888,828	1,234,230	623,426	764,870	618,648	1,739,894	2,733,084	-17.05%
YoY %	-27.99%	97.98%	-18.49%	23.64%	-64.44%	-36.34%	-	-
Horiz. %	32.52%	45.16%	22.81%	27.99%	22.64%	63.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	854,168	1,198,156	581,088	734,654	587,410	1,585,750	2,593,430	-16.88%
YoY %	-28.71%	106.19%	-20.90%	25.07%	-62.96%	-38.86%	-	-
Horiz. %	32.94%	46.20%	22.41%	28.33%	22.65%	61.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.73%	-27.27%	28.25%	26.39%	31.29%	-265.36%	-209.72%	-
YoY %	121.01%	-196.53%	7.05%	-15.66%	111.79%	-26.53%	-	-
Horiz. %	-2.73%	13.00%	-13.47%	-12.58%	-14.92%	126.53%	100.00%	-
Total Cost	9,188,058	8,383,352	8,140,080	7,786,772	7,850,072	6,490,354	5,392,032	9.28%
YoY %	9.60%	2.99%	4.54%	-0.81%	20.95%	20.37%	-	-
Horiz. %	170.40%	155.48%	150.96%	144.41%	145.59%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,847,651	7,747,476	6,691,478	7,313,692	6,762,907	10,749,462	20,334,539	-16.57%
YoY %	-11.61%	15.78%	-8.51%	8.14%	-37.09%	-47.14%	-	-
Horiz. %	33.67%	38.10%	32.91%	35.97%	33.26%	52.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	701,075	703,109	703,044	918,317	699,297	823,766	1,774,452	-14.32%
YoY %	-0.29%	0.01%	-23.44%	31.32%	-15.11%	-53.58%	-	-
Horiz. %	39.51%	39.62%	39.62%	51.75%	39.41%	46.42%	100.00%	-
Div Payout %	82.08%	58.68%	120.99%	125.00%	119.05%	51.95%	68.42%	-
YoY %	39.88%	-51.50%	-3.21%	5.00%	129.16%	-24.07%	-	-
Horiz. %	119.96%	85.76%	176.83%	182.70%	174.00%	75.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	6,847,651	7,747,476	6,691,478	7,313,692	6,762,907	10,749,462	20,334,539	-16.57%
YoY %	-11.61%	15.78%	-8.51%	8.14%	-37.09%	-47.14%	-	-
Horiz. %	33.67%	38.10%	32.91%	35.97%	33.26%	52.86%	100.00%	-
NOSH	3,576,918	3,587,293	3,586,962	3,531,990	3,496,488	3,432,359	3,412,407	0.78%
YoY %	-0.29%	0.01%	1.56%	1.02%	1.87%	0.58%	-	-
Horiz. %	104.82%	105.13%	105.12%	103.50%	102.46%	100.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	8.82%	12.83%	7.11%	8.94%	7.31%	21.14%	33.64%	-
YoY %	-31.25%	80.45%	-20.47%	22.30%	-65.42%	-37.16%	-	-
Horiz. %	26.22%	38.14%	21.14%	26.58%	21.73%	62.84%	100.00%	-
ROE	12.47%	15.47%	8.68%	10.04%	8.69%	14.75%	12.75%	-
YoY %	-19.39%	78.23%	-13.55%	15.54%	-41.08%	15.69%	-	-
Horiz. %	97.80%	121.33%	68.08%	78.75%	68.16%	115.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	281.72	268.10	244.32	242.12	242.21	239.78	238.11	2.84%
YoY %	5.08%	9.73%	0.91%	-0.04%	1.01%	0.70%	-	-
Horiz. %	118.32%	112.60%	102.61%	101.68%	101.72%	100.70%	100.00%	-
EPS	23.88	33.40	16.20	20.80	16.80	46.20	76.00	-17.53%
YoY %	-28.50%	106.17%	-22.12%	23.81%	-63.64%	-39.21%	-	-
Horiz. %	31.42%	43.95%	21.32%	27.37%	22.11%	60.79%	100.00%	-
DPS	19.60	19.60	19.60	26.00	20.00	24.00	52.00	-14.99%
YoY %	0.00%	0.00%	-24.62%	30.00%	-16.67%	-53.85%	-	-
Horiz. %	37.69%	37.69%	37.69%	50.00%	38.46%	46.15%	100.00%	-
NAPS	1.9144	2.1597	1.8655	2.0707	1.9342	3.1318	5.959	-17.22%
YoY %	-11.36%	15.77%	-9.91%	7.06%	-38.24%	-47.44%	-	-
Horiz. %	32.13%	36.24%	31.31%	34.75%	32.46%	52.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,553,828
RPS	262.58	250.61	228.35	222.83	220.67	214.46	211.72	3.64%
YoY %	4.78%	9.75%	2.48%	0.98%	2.90%	1.29%	-	-
Horiz. %	124.02%	118.37%	107.85%	105.25%	104.23%	101.29%	100.00%	-
EPS	22.26	31.22	15.14	19.14	15.31	41.32	67.58	-16.88%
YoY %	-28.70%	106.21%	-20.90%	25.02%	-62.95%	-38.86%	-	-
Horiz. %	32.94%	46.20%	22.40%	28.32%	22.65%	61.14%	100.00%	-
DPS	18.27	18.32	18.32	23.93	18.22	21.47	46.24	-14.32%
YoY %	-0.27%	0.00%	-23.44%	31.34%	-15.14%	-53.57%	-	-
Horiz. %	39.51%	39.62%	39.62%	51.75%	39.40%	46.43%	100.00%	-
NAPS	1.7843	2.0188	1.7436	1.9057	1.7622	2.801	5.2986	-16.57%
YoY %	-11.62%	15.78%	-8.51%	8.14%	-37.09%	-47.14%	-	-
Horiz. %	33.67%	38.10%	32.91%	35.97%	33.26%	52.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.40	5.65	3.95	3.35	2.93	1.59	5.15	-
P/RPS	1.92	2.11	1.62	1.38	1.21	0.66	2.16	-1.94%
YoY %	-9.00%	30.25%	17.39%	14.05%	83.33%	-69.44%	-	-
Horiz. %	88.89%	97.69%	75.00%	63.89%	56.02%	30.56%	100.00%	-
P/EPS	22.61	16.92	24.38	16.11	17.44	3.44	6.78	22.20%
YoY %	33.63%	-30.60%	51.33%	-7.63%	406.98%	-49.26%	-	-
Horiz. %	333.48%	249.56%	359.59%	237.61%	257.23%	50.74%	100.00%	-
EY	4.42	5.91	4.10	6.21	5.73	29.06	14.76	-18.19%
YoY %	-25.21%	44.15%	-33.98%	8.38%	-80.28%	96.88%	-	-
Horiz. %	29.95%	40.04%	27.78%	42.07%	38.82%	196.88%	100.00%	-
DY	3.63	3.47	4.96	7.76	6.83	15.09	10.10	-15.66%
YoY %	4.61%	-30.04%	-36.08%	13.62%	-54.74%	49.41%	-	-
Horiz. %	35.94%	34.36%	49.11%	76.83%	67.62%	149.41%	100.00%	-
P/NAPS	2.82	2.62	2.12	1.62	1.51	0.51	0.86	21.86%
YoY %	7.63%	23.58%	30.86%	7.28%	196.08%	-40.70%	-	-
Horiz. %	327.91%	304.65%	246.51%	188.37%	175.58%	59.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	24/08/11	23/08/10	21/08/09	19/08/08	26/07/07	-
Price	5.26	5.99	4.18	3.58	3.05	1.75	5.10	-
P/RPS	1.87	2.23	1.71	1.48	1.26	0.73	2.14	-2.22%
YoY %	-16.14%	30.41%	15.54%	17.46%	72.60%	-65.89%	-	-
Horiz. %	87.38%	104.21%	79.91%	69.16%	58.88%	34.11%	100.00%	-
P/EPS	22.03	17.93	25.80	17.21	18.15	3.79	6.71	21.89%
YoY %	22.87%	-30.50%	49.91%	-5.18%	378.89%	-43.52%	-	-
Horiz. %	328.32%	267.21%	384.50%	256.48%	270.49%	56.48%	100.00%	-
EY	4.54	5.58	3.88	5.81	5.51	26.40	14.90	-17.95%
YoY %	-18.64%	43.81%	-33.22%	5.44%	-79.13%	77.18%	-	-
Horiz. %	30.47%	37.45%	26.04%	38.99%	36.98%	177.18%	100.00%	-
DY	3.73	3.27	4.69	7.26	6.56	13.71	10.20	-15.42%
YoY %	14.07%	-30.28%	-35.40%	10.67%	-52.15%	34.41%	-	-
Horiz. %	36.57%	32.06%	45.98%	71.18%	64.31%	134.41%	100.00%	-
P/NAPS	2.75	2.77	2.24	1.73	1.58	0.56	0.86	21.35%
YoY %	-0.72%	23.66%	29.48%	9.49%	182.14%	-34.88%	-	-
Horiz. %	319.77%	322.09%	260.47%	201.16%	183.72%	65.12%	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