[TM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 117.67%

YoY- 29.79%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	4,275,821	4,234,360	4,115,124	4,062,558	7,763,943	6,737,239	6,500,631	-6.74%
YoY %	0.98%	2.90%	1.29%	-47.67%	15.24%	3.64%	-	-
Horiz. %	65.78%	65.14%	63.30%	62.49%	119.43%	103.64%	100.00%	-
PBT	519,534	450,209	238,104	441,219	1,531,356	1,034,699	1,707,496	-17.98%
YoY %	15.40%	89.08%	-46.03%	-71.19%	48.00%	-39.40%	-	-
Horiz. %	30.43%	26.37%	13.94%	25.84%	89.68%	60.60%	100.00%	-
Tax	-137,099	-140,885	631,843	925,323	-416,644	-199,255	-248,214	-9.41%
YoY %	2.69%	-122.30%	-31.72%	322.09%	-109.10%	19.72%	-	-
Horiz. %	55.23%	56.76%	-254.56%	-372.79%	167.86%	80.28%	100.00%	-
NP	382,435	309,324	869,947	1,366,542	1,114,712	835,444	1,459,282	-19.99%
YoY %	23.64%	-64.44%	-36.34%	22.59%	33.43%	-42.75%	-	-
Horiz. %	26.21%	21.20%	59.61%	93.64%	76.39%	57.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	367,327	293,705	792,875	1,296,715	999,124	800,610	1,459,282	-20.53%
YoY %	25.07%	-62.96%	-38.86%	29.79%	24.80%	-45.14%	-	-
Horiz. %	25.17%	20.13%	54.33%	88.86%	68.47%	54.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.39%	31.29%	-265.36%	-209.72%	27.21%	19.26%	14.54%	-
YoY %	-15.66%	111.79%	-26.53%	-870.75%	41.28%	32.46%	-	-
Horiz. %	181.50%	215.20%	-1,825.03%	-1,442.37%	187.14%	132.46%	100.00%	-
Total Cost	3,893,386	3,925,036	3,245,177	2,696,016	6,649,231	5,901,795	5,041,349	-4.21%
YoY %	-0.81%	20.95%	20.37%	-59.45%	12.66%	17.07%	-	-
Horiz. %	77.23%	77.86%	64.37%	53.48%	131.89%	117.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,313,692	6,762,907	10,749,462	20,334,539	16,993,505	14,452,707	14,210,627	-10.47%
YoY %	8.14%	-37.09%	-47.14%	19.66%	17.58%	1.70%	-	-
Horiz. %	51.47%	47.59%	75.64%	143.09%	119.58%	101.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	459,158	349,648	411,883	887,226	543,792	339,241	330,902	5.60%
YoY %	31.32%	-15.11%	-53.58%	63.16%	60.30%	2.52%	-	-
Horiz. %	138.76%	105.67%	124.47%	268.12%	164.34%	102.52%	100.00%	-
Div Payout %	125.00%	119.05%	51.95%	68.42%	54.43%	42.37%	22.68%	-
YoY %	5.00%	129.16%	-24.07%	25.70%	28.46%	86.82%	-	-
Horiz. %	551.15%	524.91%	229.06%	301.68%	239.99%	186.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	7,313,692	6,762,907	10,749,462	20,334,539	16,993,505	14,452,707	14,210,627	-10.47%
YoY %	8.14%	-37.09%	-47.14%	19.66%	17.58%	1.70%	-	-
Horiz. %	51.47%	47.59%	75.64%	143.09%	119.58%	101.70%	100.00%	-
NOSH	3,531,990	3,496,488	3,432,359	3,412,407	3,398,701	3,392,415	3,309,029	1.09%
YoY %	1.02%	1.87%	0.58%	0.40%	0.19%	2.52%	-	-
Horiz. %	106.74%	105.67%	103.73%	103.12%	102.71%	102.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.94%	7.31%	21.14%	33.64%	14.36%	12.40%	22.45%	-
YoY %	22.30%	-65.42%	-37.16%	134.26%	15.81%	-44.77%	-	-
Horiz. %	39.82%	32.56%	94.16%	149.84%	63.96%	55.23%	100.00%	-
ROE	5.02%	4.34%	7.38%	6.38%	5.88%	5.54%	10.27%	-
YoY %	15.67%	-41.19%	15.67%	8.50%	6.14%	-46.06%	-	-
Horiz. %	48.88%	42.26%	71.86%	62.12%	57.25%	53.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	121.06	121.10	119.89	119.05	228.44	198.60	196.45	-7.74%
YoY %	-0.03%	1.01%	0.71%	-47.89%	15.03%	1.09%	-	-
Horiz. %	61.62%	61.64%	61.03%	60.60%	116.28%	101.09%	100.00%	-
EPS	10.40	8.40	23.10	38.00	29.40	23.60	44.10	-21.38%
YoY %	23.81%	-63.64%	-39.21%	29.25%	24.58%	-46.49%	-	-
Horiz. %	23.58%	19.05%	52.38%	86.17%	66.67%	53.51%	100.00%	-
DPS	13.00	10.00	12.00	26.00	16.00	10.00	10.00	4.46%
YoY %	30.00%	-16.67%	-53.85%	62.50%	60.00%	0.00%	-	-
Horiz. %	130.00%	100.00%	120.00%	260.00%	160.00%	100.00%	100.00%	-
NAPS	2.0707	1.9342	3.1318	5.959	5.00	4.2603	4.2945	-11.44%
YoY %	7.06%	-38.24%	-47.44%	19.18%	17.36%	-0.80%	-	-
Horiz. %	48.22%	45.04%	72.93%	138.76%	116.43%	99.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,419,526
RPS	111.44	110.36	107.25	105.88	202.35	175.59	169.42	-6.74%
YoY %	0.98%	2.90%	1.29%	-47.67%	15.24%	3.64%	-	-
Horiz. %	65.78%	65.14%	63.30%	62.50%	119.44%	103.64%	100.00%	-
EPS	9.57	7.65	20.66	33.80	26.04	20.87	38.03	-20.53%
YoY %	25.10%	-62.97%	-38.88%	29.80%	24.77%	-45.12%	-	-
Horiz. %	25.16%	20.12%	54.33%	88.88%	68.47%	54.88%	100.00%	-
DPS	11.97	9.11	10.73	23.12	14.17	8.84	8.62	5.62%
YoY %	31.39%	-15.10%	-53.59%	63.16%	60.29%	2.55%	-	-
Horiz. %	138.86%	105.68%	124.48%	268.21%	164.39%	102.55%	100.00%	-
NAPS	1.9061	1.7626	2.8016	5.2997	4.4289	3.7667	3.7036	-10.47%
YoY %	8.14%	-37.09%	-47.14%	19.66%	17.58%	1.70%	-	-
Horiz. %	51.47%	47.59%	75.65%	143.10%	119.58%	101.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.93	1.59	5.15	4.53	5.00	5.15	-
P/RPS	2.77	2.42	1.33	4.33	1.98	2.52	2.62	0.93%
YoY %	14.46%	81.95%	-69.28%	118.69%	-21.43%	-3.82%	-	-
Horiz. %	105.73%	92.37%	50.76%	165.27%	75.57%	96.18%	100.00%	-
P/EPS	32.21	34.88	6.88	13.55	15.41	21.19	11.68	18.41%
YoY %	-7.65%	406.98%	-49.23%	-12.07%	-27.28%	81.42%	-	-
Horiz. %	275.77%	298.63%	58.90%	116.01%	131.93%	181.42%	100.00%	-
EY	3.10	2.87	14.53	7.38	6.49	4.72	8.56	-15.56%
YoY %	8.01%	-80.25%	96.88%	13.71%	37.50%	-44.86%	-	-
Horiz. %	36.21%	33.53%	169.74%	86.21%	75.82%	55.14%	100.00%	-
DY	3.88	3.41	7.55	5.05	3.53	2.00	1.94	12.24%
YoY %	13.78%	-54.83%	49.50%	43.06%	76.50%	3.09%	-	-
Horiz. %	200.00%	175.77%	389.18%	260.31%	181.96%	103.09%	100.00%	-
P/NAPS	1.62	1.51	0.51	0.86	0.91	1.17	1.20	5.12%
YoY %	7.28%	196.08%	-40.70%	-5.49%	-22.22%	-2.50%	-	-
Horiz. %	135.00%	125.83%	42.50%	71.67%	75.83%	97.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	19/08/08	26/07/07	02/08/06	25/08/05	24/08/04	-
Price	3.58	3.05	1.75	5.10	4.47	5.50	5.05	-
P/RPS	2.96	2.52	1.46	4.28	1.96	2.77	2.57	2.38%
YoY %	17.46%	72.60%	-65.89%	118.37%	-29.24%	7.78%	-	-
Horiz. %	115.18%	98.05%	56.81%	166.54%	76.26%	107.78%	100.00%	-
P/EPS	34.42	36.31	7.58	13.42	15.21	23.31	11.45	20.12%
YoY %	-5.21%	379.02%	-43.52%	-11.77%	-34.75%	103.58%	-	-
Horiz. %	300.61%	317.12%	66.20%	117.21%	132.84%	203.58%	100.00%	-
EY	2.91	2.75	13.20	7.45	6.58	4.29	8.73	-16.72%
YoY %	5.82%	-79.17%	77.18%	13.22%	53.38%	-50.86%	-	-
Horiz. %	33.33%	31.50%	151.20%	85.34%	75.37%	49.14%	100.00%	-
DY	3.63	3.28	6.86	5.10	3.58	1.82	1.98	10.62%
YoY %	10.67%	-52.19%	34.51%	42.46%	96.70%	-8.08%	-	-
Horiz. %	183.33%	165.66%	346.46%	257.58%	180.81%	91.92%	100.00%	-
P/NAPS	1.73	1.58	0.56	0.86	0.89	1.29	1.18	6.58%
YoY %	9.49%	182.14%	-34.88%	-3.37%	-31.01%	9.32%	-	-
Horiz. %	146.61%	133.90%	47.46%	72.88%	75.42%	109.32%	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