[TM] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -22.09%

YoY- 2.3%

Quarter Report

TMB Financial Result Q22011.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	2,821,750	2,613,794	2,424,944	2,233,554	2,150,938	2,128,945	2,109,166	4.96%
YoY %	7.96%	7.79%	8.57%	3.84%	1.03%	0.94%	-	-
Horiz. %	133.79%	123.93%	114.97%	105.90%	101.98%	100.94%	100.00%	-
PBT	309,323	241,881	185,592	207,175	166,947	358,887	128,856	15.70%
YoY %	27.88%	30.33%	-10.42%	24.10%	-53.48%	178.52%	-	-
Horiz. %	240.05%	187.71%	144.03%	160.78%	129.56%	278.52%	100.00%	-
Tax	-84,859	-19,767	172,889	-70,139	-35,448	-85,804	167,830	-
YoY %	-329.30%	-111.43%	346.49%	-97.86%	58.69%	-151.13%	-	-
Horiz. %	-50.56%	-11.78%	103.01%	-41.79%	-21.12%	-51.13%	100.00%	-
NP	224,464	222,114	358,481	137,036	131,499	273,083	296,686	-4.54%
YoY %	1.06%	-38.04%	161.60%	4.21%	-51.85%	-7.96%	-	-
Horiz. %	75.66%	74.87%	120.83%	46.19%	44.32%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,030	213,843	348,450	127,239	124,384	265,968	273,170	-3.98%
YoY %	0.09%	-38.63%	173.85%	2.30%	-53.23%	-2.64%	-	-
Horiz. %	78.35%	78.28%	127.56%	46.58%	45.53%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.43%	8.17%	-93.16%	33.85%	21.23%	23.91%	-130.25%	-
YoY %	235.74%	108.77%	-375.21%	59.44%	-11.21%	118.36%	-	-
Horiz. %	-21.06%	-6.27%	71.52%	-25.99%	-16.30%	-18.36%	100.00%	-
Total Cost	2,597,286	2,391,680	2,066,463	2,096,518	2,019,439	1,855,862	1,812,480	6.17%
YoY %	8.60%	15.74%	-1.43%	3.82%	8.81%	2.39%	-	-
Horiz. %	143.30%	131.96%	114.01%	115.67%	111.42%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,291,002	6,845,836	7,758,221	6,593,454	7,358,912	6,768,885	10,829,288	-6.37%
YoY %	6.50%	-11.76%	17.67%	-10.40%	8.72%	-37.49%	-	-
Horiz. %	67.33%	63.22%	71.64%	60.89%	67.95%	62.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	340,583	350,445	352,042	346,372	461,997	349,957	414,941	-3.23%
YoY %	-2.81%	-0.45%	1.64%	-25.03%	32.02%	-15.66%	-	-
Horiz. %	82.08%	84.46%	84.84%	83.48%	111.34%	84.34%	100.00%	-
Div Payout %	159.13%	163.88%	101.03%	272.22%	371.43%	131.58%	151.90%	-
YoY %	-2.90%	62.21%	-62.89%	-26.71%	182.28%	-13.38%	-	-
Horiz. %	104.76%	107.89%	66.51%	179.21%	244.52%	86.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	7,291,002	6,845,836	7,758,221	6,593,454	7,358,912	6,768,885	10,829,288	-6.37%
YoY %	6.50%	-11.76%	17.67%	-10.40%	8.72%	-37.49%	-	-
Horiz. %	67.33%	63.22%	71.64%	60.89%	67.95%	62.51%	100.00%	-
NOSH	3,585,092	3,575,969	3,592,268	3,534,416	3,553,828	3,499,578	3,457,848	0.60%
YoY %	0.26%	-0.45%	1.64%	-0.55%	1.55%	1.21%	-	-
Horiz. %	103.68%	103.42%	103.89%	102.21%	102.78%	101.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.95%	8.50%	14.78%	6.14%	6.11%	12.83%	14.07%	-
YoY %	-6.47%	-42.49%	140.72%	0.49%	-52.38%	-8.81%	-	-
Horiz. %	56.50%	60.41%	105.05%	43.64%	43.43%	91.19%	100.00%	-
ROE	2.94%	3.12%	4.49%	1.93%	1.69%	3.93%	2.52%	-
YoY %	-5.77%	-30.51%	132.64%	14.20%	-57.00%	55.95%	-	-
Horiz. %	116.67%	123.81%	178.17%	76.59%	67.06%	155.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	78.71	73.09	67.50	63.19	60.52	60.83	61.00	4.33%
YoY %	7.69%	8.28%	6.82%	4.41%	-0.51%	-0.28%	-	-
Horiz. %	129.03%	119.82%	110.66%	103.59%	99.21%	99.72%	100.00%	-
EPS	5.97	5.98	9.70	3.60	3.50	7.60	7.90	-4.55%
YoY %	-0.17%	-38.35%	169.44%	2.86%	-53.95%	-3.80%	-	-
Horiz. %	75.57%	75.70%	122.78%	45.57%	44.30%	96.20%	100.00%	-
DPS	9.50	9.80	9.80	9.80	13.00	10.00	12.00	-3.81%
YoY %	-3.06%	0.00%	0.00%	-24.62%	30.00%	-16.67%	-	-
Horiz. %	79.17%	81.67%	81.67%	81.67%	108.33%	83.33%	100.00%	-
NAPS	2.0337	1.9144	2.1597	1.8655	2.0707	1.9342	3.1318	-6.93%
YoY %	6.23%	-11.36%	15.77%	-9.91%	7.06%	-38.24%	-	-
Horiz. %	64.94%	61.13%	68.96%	59.57%	66.12%	61.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,534,416
RPS	73.53	68.11	63.19	58.20	56.05	55.47	54.96	4.96%
YoY %	7.96%	7.79%	8.57%	3.84%	1.05%	0.93%	-	-
Horiz. %	133.79%	123.93%	114.97%	105.90%	101.98%	100.93%	100.00%	-
EPS	5.58	5.57	9.08	3.32	3.24	6.93	7.12	-3.97%
YoY %	0.18%	-38.66%	173.49%	2.47%	-53.25%	-2.67%	-	-
Horiz. %	78.37%	78.23%	127.53%	46.63%	45.51%	97.33%	100.00%	-
DPS	8.87	9.13	9.17	9.03	12.04	9.12	10.81	-3.24%
YoY %	-2.85%	-0.44%	1.55%	-25.00%	32.02%	-15.63%	-	-
Horiz. %	82.05%	84.46%	84.83%	83.53%	111.38%	84.37%	100.00%	-
NAPS	1.8998	1.7838	2.0216	1.7181	1.9175	1.7638	2.8218	-6.37%
YoY %	6.50%	-11.76%	17.66%	-10.40%	8.71%	-37.49%	-	-
Horiz. %	67.33%	63.21%	71.64%	60.89%	67.95%	62.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	6.35	5.40	5.65	3.95	3.35	2.93	1.59	-
P/RPS	8.07	7.39	8.37	6.25	5.53	4.82	2.61	20.68%
YoY %	9.20%	-11.71%	33.92%	13.02%	14.73%	84.67%	-	-
Horiz. %	309.20%	283.14%	320.69%	239.46%	211.88%	184.67%	100.00%	-
P/EPS	106.37	90.30	58.25	109.72	95.71	38.55	20.13	31.95%
YoY %	17.80%	55.02%	-46.91%	14.64%	148.27%	91.51%	-	-
Horiz. %	528.42%	448.58%	289.37%	545.06%	475.46%	191.51%	100.00%	-
EY	0.94	1.11	1.72	0.91	1.04	2.59	4.97	-24.22%
YoY %	-15.32%	-35.47%	89.01%	-12.50%	-59.85%	-47.89%	-	-
Horiz. %	18.91%	22.33%	34.61%	18.31%	20.93%	52.11%	100.00%	-
DY	1.50	1.81	1.73	2.48	3.88	3.41	7.55	-23.60%
YoY %	-17.13%	4.62%	-30.24%	-36.08%	13.78%	-54.83%	-	-
Horiz. %	19.87%	23.97%	22.91%	32.85%	51.39%	45.17%	100.00%	-
P/NAPS	3.12	2.82	2.62	2.12	1.62	1.51	0.51	35.21%
YoY %	10.64%	7.63%	23.58%	30.86%	7.28%	196.08%	-	-
Horiz. %	611.76%	552.94%	513.73%	415.69%	317.65%	296.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	29/08/13	29/08/12	24/08/11	23/08/10	21/08/09	19/08/08	-
Price	6.27	5.26	5.99	4.18	3.58	3.05	1.75	-
P/RPS	7.97	7.20	8.87	6.61	5.91	5.01	2.87	18.54%
YoY %	10.69%	-18.83%	34.19%	11.84%	17.96%	74.56%	-	-
Horiz. %	277.70%	250.87%	309.06%	230.31%	205.92%	174.56%	100.00%	-
P/EPS	105.03	87.96	61.75	116.11	102.29	40.13	22.15	29.60%
YoY %	19.41%	42.45%	-46.82%	13.51%	154.90%	81.17%	-	-
Horiz. %	474.18%	397.11%	278.78%	524.20%	461.81%	181.17%	100.00%	-
EY	0.95	1.14	1.62	0.86	0.98	2.49	4.51	-22.85%
YoY %	-16.67%	-29.63%	88.37%	-12.24%	-60.64%	-44.79%	-	-
Horiz. %	21.06%	25.28%	35.92%	19.07%	21.73%	55.21%	100.00%	-
DY	1.52	1.86	1.64	2.34	3.63	3.28	6.86	-22.20%
YoY %	-18.28%	13.41%	-29.91%	-35.54%	10.67%	-52.19%	-	-
Horiz. %	22.16%	27.11%	23.91%	34.11%	52.92%	47.81%	100.00%	-
P/NAPS	3.08	2.75	2.77	2.24	1.73	1.58	0.56	32.84%
YoY %	12.00%	-0.72%	23.66%	29.48%	9.49%	182.14%	-	-
Horiz. %	550.00%	491.07%	494.64%	400.00%	308.93%	282.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

997

HLIND

HONG LEONG INDUSTRIES BHD

957

GENTING

GENTING BHD

325

ARMADA

BUMI ARMADA BERHAD

311

JCY

JCY INTERNATIONAL BERHAD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

SALCON

SALCON BHD

252

SAPNRG

SAPURA ENERGY BERHAD

211

TSH

TSH RESOURCES BHD

194

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More