[TM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 958.89%

YoY- -62.96%

Quarter Report

TMB Financial Results June 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	4,808,791	4,381,753	4,275,821	4,234,360	4,115,124	4,062,558	7,763,943	-7.66%
YoY %	9.75%	2.48%	0.98%	2.90%	1.29%	-47.67%	-	-
Horiz. %	61.94%	56.44%	55.07%	54.54%	53.00%	52.33%	100.00%	-
PBT	484,880	434,449	519,534	450,209	238,104	441,219	1,531,356	-17.42%
YoY %	11.61%	-16.38%	15.40%	89.08%	-46.03%	-71.19%	-	-
Horiz. %	31.66%	28.37%	33.93%	29.40%	15.55%	28.81%	100.00%	-
Tax	132,235	-122,736	-137,099	-140,885	631,843	925,323	-416,644	-
YoY %	207.74%	10.48%	2.69%	-122.30%	-31.72%	322.09%	-	-
Horiz. %	-31.74%	29.46%	32.91%	33.81%	-151.65%	-222.09%	100.00%	-
NP	617,115	311,713	382,435	309,324	869,947	1,366,542	1,114,712	-9.37%
YoY %	97.98%	-18.49%	23.64%	-64.44%	-36.34%	22.59%	-	-
Horiz. %	55.36%	27.96%	34.31%	27.75%	78.04%	122.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	599,078	290,544	367,327	293,705	792,875	1,296,715	999,124	-8.16%
YoY %	106.19%	-20.90%	25.07%	-62.96%	-38.86%	29.79%	-	-
Horiz. %	59.96%	29.08%	36.76%	29.40%	79.36%	129.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-27.27%	28.25%	26.39%	31.29%	-265.36%	-209.72%	27.21%	-
YoY %	-196.53%	7.05%	-15.66%	111.79%	-26.53%	-870.75%	-	-
Horiz. %	-100.22%	103.82%	96.99%	114.99%	-975.23%	-770.75%	100.00%	-
Total Cost	4,191,676	4,070,040	3,893,386	3,925,036	3,245,177	2,696,016	6,649,231	-7.39%
YoY %	2.99%	4.54%	-0.81%	20.95%	20.37%	-59.45%	-	-
Horiz. %	63.04%	61.21%	58.55%	59.03%	48.81%	40.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,747,476	6,691,478	7,313,692	6,762,907	10,749,462	20,334,539	16,993,505	-12.25%
YoY %	15.78%	-8.51%	8.14%	-37.09%	-47.14%	19.66%	-	-
Horiz. %	45.59%	39.38%	43.04%	39.80%	63.26%	119.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	351,554	351,522	459,158	349,648	411,883	887,226	543,792	-7.00%
YoY %	0.01%	-23.44%	31.32%	-15.11%	-53.58%	63.16%	-	-
Horiz. %	64.65%	64.64%	84.44%	64.30%	75.74%	163.16%	100.00%	-
Div Payout %	58.68%	120.99%	125.00%	119.05%	51.95%	68.42%	54.43%	-
YoY %	-51.50%	-3.21%	5.00%	129.16%	-24.07%	25.70%	-	-
Horiz. %	107.81%	222.29%	229.65%	218.72%	95.44%	125.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	7,747,476	6,691,478	7,313,692	6,762,907	10,749,462	20,334,539	16,993,505	-12.25%
YoY %	15.78%	-8.51%	8.14%	-37.09%	-47.14%	19.66%	-	-
Horiz. %	45.59%	39.38%	43.04%	39.80%	63.26%	119.66%	100.00%	-
NOSH	3,587,293	3,586,962	3,531,990	3,496,488	3,432,359	3,412,407	3,398,701	0.90%
YoY %	0.01%	1.56%	1.02%	1.87%	0.58%	0.40%	-	-
Horiz. %	105.55%	105.54%	103.92%	102.88%	100.99%	100.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.83%	7.11%	8.94%	7.31%	21.14%	33.64%	14.36%	-
YoY %	80.45%	-20.47%	22.30%	-65.42%	-37.16%	134.26%	-	-
Horiz. %	89.35%	49.51%	62.26%	50.91%	147.21%	234.26%	100.00%	-
ROE	7.73%	4.34%	5.02%	4.34%	7.38%	6.38%	5.88%	-
YoY %	78.11%	-13.55%	15.67%	-41.19%	15.67%	8.50%	-	-
Horiz. %	131.46%	73.81%	85.37%	73.81%	125.51%	108.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	134.05	122.16	121.06	121.10	119.89	119.05	228.44	-8.49%
YoY %	9.73%	0.91%	-0.03%	1.01%	0.71%	-47.89%	-	-
Horiz. %	58.68%	53.48%	52.99%	53.01%	52.48%	52.11%	100.00%	-
EPS	16.70	8.10	10.40	8.40	23.10	38.00	29.40	-8.98%
YoY %	106.17%	-22.12%	23.81%	-63.64%	-39.21%	29.25%	-	-
Horiz. %	56.80%	27.55%	35.37%	28.57%	78.57%	129.25%	100.00%	-
DPS	9.80	9.80	13.00	10.00	12.00	26.00	16.00	-7.83%
YoY %	0.00%	-24.62%	30.00%	-16.67%	-53.85%	62.50%	-	-
Horiz. %	61.25%	61.25%	81.25%	62.50%	75.00%	162.50%	100.00%	-
NAPS	2.1597	1.8655	2.0707	1.9342	3.1318	5.959	5.00	-13.04%
YoY %	15.77%	-9.91%	7.06%	-38.24%	-47.44%	19.18%	-	-
Horiz. %	43.19%	37.31%	41.41%	38.68%	62.64%	119.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,499,578
RPS	125.33	114.20	111.44	110.36	107.25	105.88	202.35	-7.66%
YoY %	9.75%	2.48%	0.98%	2.90%	1.29%	-47.67%	-	-
Horiz. %	61.94%	56.44%	55.07%	54.54%	53.00%	52.33%	100.00%	-
EPS	15.61	7.57	9.57	7.65	20.66	33.80	26.04	-8.16%
YoY %	106.21%	-20.90%	25.10%	-62.97%	-38.88%	29.80%	-	-
Horiz. %	59.95%	29.07%	36.75%	29.38%	79.34%	129.80%	100.00%	-
DPS	9.16	9.16	11.97	9.11	10.73	23.12	14.17	-7.00%
YoY %	0.00%	-23.48%	31.39%	-15.10%	-53.59%	63.16%	-	-
Horiz. %	64.64%	64.64%	84.47%	64.29%	75.72%	163.16%	100.00%	-
NAPS	2.0192	1.744	1.9061	1.7626	2.8016	5.2997	4.4289	-12.25%
YoY %	15.78%	-8.50%	8.14%	-37.09%	-47.14%	19.66%	-	-
Horiz. %	45.59%	39.38%	43.04%	39.80%	63.26%	119.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.65	3.95	3.35	2.93	1.59	5.15	4.53	-
P/RPS	4.21	3.23	2.77	2.42	1.33	4.33	1.98	13.38%
YoY %	30.34%	16.61%	14.46%	81.95%	-69.28%	118.69%	-	-
Horiz. %	212.63%	163.13%	139.90%	122.22%	67.17%	218.69%	100.00%	-
P/EPS	33.83	48.77	32.21	34.88	6.88	13.55	15.41	13.98%
YoY %	-30.63%	51.41%	-7.65%	406.98%	-49.23%	-12.07%	-	-
Horiz. %	219.53%	316.48%	209.02%	226.35%	44.65%	87.93%	100.00%	-
EY	2.96	2.05	3.10	2.87	14.53	7.38	6.49	-12.25%
YoY %	44.39%	-33.87%	8.01%	-80.25%	96.88%	13.71%	-	-
Horiz. %	45.61%	31.59%	47.77%	44.22%	223.88%	113.71%	100.00%	-
DY	1.73	2.48	3.88	3.41	7.55	5.05	3.53	-11.19%
YoY %	-30.24%	-36.08%	13.78%	-54.83%	49.50%	43.06%	-	-
Horiz. %	49.01%	70.25%	109.92%	96.60%	213.88%	143.06%	100.00%	-
P/NAPS	2.62	2.12	1.62	1.51	0.51	0.86	0.91	19.25%
YoY %	23.58%	30.86%	7.28%	196.08%	-40.70%	-5.49%	-	-
Horiz. %	287.91%	232.97%	178.02%	165.93%	56.04%	94.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	24/08/11	23/08/10	21/08/09	19/08/08	26/07/07	02/08/06	-
Price	5.99	4.18	3.58	3.05	1.75	5.10	4.47	-
P/RPS	4.47	3.42	2.96	2.52	1.46	4.28	1.96	14.71%
YoY %	30.70%	15.54%	17.46%	72.60%	-65.89%	118.37%	-	-
Horiz. %	228.06%	174.49%	151.02%	128.57%	74.49%	218.37%	100.00%	-
P/EPS	35.87	51.60	34.42	36.31	7.58	13.42	15.21	15.35%
YoY %	-30.48%	49.91%	-5.21%	379.02%	-43.52%	-11.77%	-	-
Horiz. %	235.83%	339.25%	226.30%	238.72%	49.84%	88.23%	100.00%	-
EY	2.79	1.94	2.91	2.75	13.20	7.45	6.58	-13.31%
YoY %	43.81%	-33.33%	5.82%	-79.17%	77.18%	13.22%	-	-
Horiz. %	42.40%	29.48%	44.22%	41.79%	200.61%	113.22%	100.00%	-
DY	1.64	2.34	3.63	3.28	6.86	5.10	3.58	-12.18%
YoY %	-29.91%	-35.54%	10.67%	-52.19%	34.51%	42.46%	-	-
Horiz. %	45.81%	65.36%	101.40%	91.62%	191.62%	142.46%	100.00%	-
P/NAPS	2.77	2.24	1.73	1.58	0.56	0.86	0.89	20.81%
YoY %	23.66%	29.48%	9.49%	182.14%	-34.88%	-3.37%	-	-
Horiz. %	311.24%	251.69%	194.38%	177.53%	62.92%	96.63%	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