[TM] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -5.29%
YoY- -68.92%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 9,150,655 8,791,002 8,607,991 8,674,917 8,295,953 16,399,158 13,942,370 -6.77%
PBT 1,001,151 1,360,192 921,588 353,803 918,670 3,133,231 1,520,400 -6.72%
Tax 235,926 -115,182 -248,310 547,375 1,712,927 -830,917 -664,911 -
NP 1,237,077 1,245,010 673,278 901,178 2,631,597 2,302,314 855,489 6.33%
-
NP to SH 1,190,969 1,206,448 643,026 791,865 2,547,692 2,068,775 811,335 6.60%
-
Tax Rate -23.57% 8.47% 26.94% -154.71% -186.46% 26.52% 43.73% -
Total Cost 7,913,578 7,545,992 7,934,713 7,773,739 5,664,356 14,096,844 13,086,881 -8.03%
-
Net Worth 6,966,989 7,689,237 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 -15.38%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 700,990 928,858 808,174 903,758 3,869,478 1,560,059 1,187,337 -8.40%
Div Payout % 58.86% 76.99% 125.68% 114.13% 151.88% 75.41% 146.34% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 6,966,989 7,689,237 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 -15.38%
NOSH 3,576,483 3,558,843 3,513,803 3,442,891 3,424,317 3,391,434 3,392,391 0.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.52% 14.16% 7.82% 10.39% 31.72% 14.04% 6.14% -
ROE 17.09% 15.69% 9.28% 7.76% 12.92% 10.41% 4.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 255.86 247.02 244.98 251.97 242.27 483.55 410.99 -7.59%
EPS 33.30 33.90 18.30 23.00 74.40 61.00 23.90 5.68%
DPS 19.60 26.10 23.00 26.25 113.00 46.00 35.00 -9.20%
NAPS 1.948 2.1606 1.9719 2.9653 5.7568 5.8603 5.5985 -16.12%
Adjusted Per Share Value based on latest NOSH - 3,433,458
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 238.49 229.11 224.34 226.09 216.21 427.40 363.37 -6.77%
EPS 31.04 31.44 16.76 20.64 66.40 53.92 21.15 6.59%
DPS 18.27 24.21 21.06 23.55 100.85 40.66 30.94 -8.40%
NAPS 1.8158 2.004 1.8058 2.6608 5.1377 5.1798 4.9498 -15.38%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.96 3.51 3.06 1.54 5.60 4.88 4.78 -
P/RPS 1.94 1.42 1.25 0.61 2.31 1.01 1.16 8.94%
P/EPS 14.89 10.35 16.72 6.70 7.53 8.00 19.99 -4.78%
EY 6.71 9.66 5.98 14.94 13.29 12.50 5.00 5.02%
DY 3.95 7.44 7.52 17.05 20.18 9.43 7.32 -9.76%
P/NAPS 2.55 1.62 1.55 0.52 0.97 0.83 0.85 20.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 22/02/10 24/02/09 26/02/08 23/02/07 28/02/06 -
Price 5.08 3.85 3.35 1.67 5.70 5.45 4.95 -
P/RPS 1.99 1.56 1.37 0.66 2.35 1.13 1.20 8.79%
P/EPS 15.26 11.36 18.31 7.26 7.66 8.93 20.70 -4.95%
EY 6.56 8.81 5.46 13.77 13.05 11.19 4.83 5.23%
DY 3.86 6.78 6.87 15.72 19.82 8.44 7.07 -9.59%
P/NAPS 2.61 1.78 1.70 0.56 0.99 0.93 0.88 19.85%

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
Post a Comment