[TM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 2.01%

YoY- -18.8%

Quarter Report

TMB ANNOUNCEMENT 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	9,993,537	9,150,655	8,791,002	8,607,991	8,674,917	8,295,953	16,399,158	-7.91%
YoY %	9.21%	4.09%	2.13%	-0.77%	4.57%	-49.41%	-	-
Horiz. %	60.94%	55.80%	53.61%	52.49%	52.90%	50.59%	100.00%	-
PBT	1,069,582	1,001,151	1,360,192	921,588	353,803	918,670	3,133,231	-16.38%
YoY %	6.84%	-26.40%	47.59%	160.48%	-61.49%	-70.68%	-	-
Horiz. %	34.14%	31.95%	43.41%	29.41%	11.29%	29.32%	100.00%	-
Tax	236,334	235,926	-115,182	-248,310	547,375	1,712,927	-830,917	-
YoY %	0.17%	304.83%	53.61%	-145.36%	-68.04%	306.15%	-	-
Horiz. %	-28.44%	-28.39%	13.86%	29.88%	-65.88%	-206.15%	100.00%	-
NP	1,305,916	1,237,077	1,245,010	673,278	901,178	2,631,597	2,302,314	-9.00%
YoY %	5.56%	-0.64%	84.92%	-25.29%	-65.76%	14.30%	-	-
Horiz. %	56.72%	53.73%	54.08%	29.24%	39.14%	114.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,263,731	1,190,969	1,206,448	643,026	791,865	2,547,692	2,068,775	-7.87%
YoY %	6.11%	-1.28%	87.62%	-18.80%	-68.92%	23.15%	-	-
Horiz. %	61.09%	57.57%	58.32%	31.08%	38.28%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.10%	-23.57%	8.47%	26.94%	-154.71%	-186.46%	26.52%	-
YoY %	6.24%	-378.28%	-68.56%	117.41%	17.03%	-803.09%	-	-
Horiz. %	-83.33%	-88.88%	31.94%	101.58%	-583.37%	-703.09%	100.00%	-
Total Cost	8,687,621	7,913,578	7,545,992	7,934,713	7,773,739	5,664,356	14,096,844	-7.74%
YoY %	9.78%	4.87%	-4.90%	2.07%	37.24%	-59.82%	-	-
Horiz. %	61.63%	56.14%	53.53%	56.29%	55.15%	40.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,899,684	6,966,989	7,689,237	6,928,868	10,209,205	19,713,109	19,874,823	-16.15%
YoY %	-0.97%	-9.39%	10.97%	-32.13%	-48.21%	-0.81%	-	-
Horiz. %	34.72%	35.05%	38.69%	34.86%	51.37%	99.19%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	787,594	700,990	928,858	808,174	903,758	3,869,478	1,560,059	-10.75%
YoY %	12.35%	-24.53%	14.93%	-10.58%	-76.64%	148.03%	-	-
Horiz. %	50.48%	44.93%	59.54%	51.80%	57.93%	248.03%	100.00%	-
Div Payout %	62.32%	58.86%	76.99%	125.68%	114.13%	151.88%	75.41%	-
YoY %	5.88%	-23.55%	-38.74%	10.12%	-24.86%	101.41%	-	-
Horiz. %	82.64%	78.05%	102.10%	166.66%	151.35%	201.41%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	6,899,684	6,966,989	7,689,237	6,928,868	10,209,205	19,713,109	19,874,823	-16.15%
YoY %	-0.97%	-9.39%	10.97%	-32.13%	-48.21%	-0.81%	-	-
Horiz. %	34.72%	35.05%	38.69%	34.86%	51.37%	99.19%	100.00%	-
NOSH	3,579,974	3,576,483	3,558,843	3,513,803	3,442,891	3,424,317	3,391,434	0.90%
YoY %	0.10%	0.50%	1.28%	2.06%	0.54%	0.97%	-	-
Horiz. %	105.56%	105.46%	104.94%	103.61%	101.52%	100.97%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	13.07%	13.52%	14.16%	7.82%	10.39%	31.72%	14.04%	-
YoY %	-3.33%	-4.52%	81.07%	-24.74%	-67.24%	125.93%	-	-
Horiz. %	93.09%	96.30%	100.85%	55.70%	74.00%	225.93%	100.00%	-
ROE	18.32%	17.09%	15.69%	9.28%	7.76%	12.92%	10.41%	-
YoY %	7.20%	8.92%	69.07%	19.59%	-39.94%	24.11%	-	-
Horiz. %	175.98%	164.17%	150.72%	89.15%	74.54%	124.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	279.15	255.86	247.02	244.98	251.97	242.27	483.55	-8.74%
YoY %	9.10%	3.58%	0.83%	-2.77%	4.00%	-49.90%	-	-
Horiz. %	57.73%	52.91%	51.08%	50.66%	52.11%	50.10%	100.00%	-
EPS	35.30	33.30	33.90	18.30	23.00	74.40	61.00	-8.70%
YoY %	6.01%	-1.77%	85.25%	-20.43%	-69.09%	21.97%	-	-
Horiz. %	57.87%	54.59%	55.57%	30.00%	37.70%	121.97%	100.00%	-
DPS	22.00	19.60	26.10	23.00	26.25	113.00	46.00	-11.55%
YoY %	12.24%	-24.90%	13.48%	-12.38%	-76.77%	145.65%	-	-
Horiz. %	47.83%	42.61%	56.74%	50.00%	57.07%	245.65%	100.00%	-
NAPS	1.9273	1.948	2.1606	1.9719	2.9653	5.7568	5.8603	-16.90%
YoY %	-1.06%	-9.84%	9.57%	-33.50%	-48.49%	-1.77%	-	-
Horiz. %	32.89%	33.24%	36.87%	33.65%	50.60%	98.23%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,546,874
RPS	260.40	238.44	229.07	224.30	226.04	216.17	427.32	-7.91%
YoY %	9.21%	4.09%	2.13%	-0.77%	4.57%	-49.41%	-	-
Horiz. %	60.94%	55.80%	53.61%	52.49%	52.90%	50.59%	100.00%	-
EPS	32.93	31.03	31.44	16.76	20.63	66.39	53.91	-7.88%
YoY %	6.12%	-1.30%	87.59%	-18.76%	-68.93%	23.15%	-	-
Horiz. %	61.08%	57.56%	58.32%	31.09%	38.27%	123.15%	100.00%	-
DPS	20.52	18.27	24.20	21.06	23.55	100.83	40.65	-10.75%
YoY %	12.32%	-24.50%	14.91%	-10.57%	-76.64%	148.04%	-	-
Horiz. %	50.48%	44.94%	59.53%	51.81%	57.93%	248.04%	100.00%	-
NAPS	1.7979	1.8154	2.0036	1.8055	2.6602	5.1367	5.1788	-16.15%
YoY %	-0.96%	-9.39%	10.97%	-32.13%	-48.21%	-0.81%	-	-
Horiz. %	34.72%	35.05%	38.69%	34.86%	51.37%	99.19%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	6.04	4.96	3.51	3.06	1.54	5.60	4.88	-
P/RPS	2.16	1.94	1.42	1.25	0.61	2.31	1.01	13.49%
YoY %	11.34%	36.62%	13.60%	104.92%	-73.59%	128.71%	-	-
Horiz. %	213.86%	192.08%	140.59%	123.76%	60.40%	228.71%	100.00%	-
P/EPS	17.11	14.89	10.35	16.72	6.70	7.53	8.00	13.49%
YoY %	14.91%	43.86%	-38.10%	149.55%	-11.02%	-5.87%	-	-
Horiz. %	213.88%	186.12%	129.38%	209.00%	83.75%	94.12%	100.00%	-
EY	5.84	6.71	9.66	5.98	14.94	13.29	12.50	-11.90%
YoY %	-12.97%	-30.54%	61.54%	-59.97%	12.42%	6.32%	-	-
Horiz. %	46.72%	53.68%	77.28%	47.84%	119.52%	106.32%	100.00%	-
DY	3.64	3.95	7.44	7.52	17.05	20.18	9.43	-14.65%
YoY %	-7.85%	-46.91%	-1.06%	-55.89%	-15.51%	114.00%	-	-
Horiz. %	38.60%	41.89%	78.90%	79.75%	180.81%	214.00%	100.00%	-
P/NAPS	3.13	2.55	1.62	1.55	0.52	0.97	0.83	24.73%
YoY %	22.75%	57.41%	4.52%	198.08%	-46.39%	16.87%	-	-
Horiz. %	377.11%	307.23%	195.18%	186.75%	62.65%	116.87%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/13	24/02/12	25/02/11	22/02/10	24/02/09	26/02/08	23/02/07	-
Price	5.32	5.08	3.85	3.35	1.67	5.70	5.45	-
P/RPS	1.91	1.99	1.56	1.37	0.66	2.35	1.13	9.13%
YoY %	-4.02%	27.56%	13.87%	107.58%	-71.91%	107.96%	-	-
Horiz. %	169.03%	176.11%	138.05%	121.24%	58.41%	207.96%	100.00%	-
P/EPS	15.07	15.26	11.36	18.31	7.26	7.66	8.93	9.10%
YoY %	-1.25%	34.33%	-37.96%	152.20%	-5.22%	-14.22%	-	-
Horiz. %	168.76%	170.88%	127.21%	205.04%	81.30%	85.78%	100.00%	-
EY	6.64	6.56	8.81	5.46	13.77	13.05	11.19	-8.32%
YoY %	1.22%	-25.54%	61.36%	-60.35%	5.52%	16.62%	-	-
Horiz. %	59.34%	58.62%	78.73%	48.79%	123.06%	116.62%	100.00%	-
DY	4.14	3.86	6.78	6.87	15.72	19.82	8.44	-11.18%
YoY %	7.25%	-43.07%	-1.31%	-56.30%	-20.69%	134.83%	-	-
Horiz. %	49.05%	45.73%	80.33%	81.40%	186.26%	234.83%	100.00%	-
P/NAPS	2.76	2.61	1.78	1.70	0.56	0.99	0.93	19.85%
YoY %	5.75%	46.63%	4.71%	203.57%	-43.43%	6.45%	-	-
Horiz. %	296.77%	280.65%	191.40%	182.80%	60.22%	106.45%	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