[TM] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

07-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 7.59%

YoY- 227.75%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	8,742,923	8,833,218	8,281,627	12,821,614	15,745,418	13,653,458	12,985,804	-6.37%
YoY %	-1.02%	6.66%	-35.41%	-18.57%	15.32%	5.14%	-	-
Horiz. %	67.33%	68.02%	63.77%	98.74%	121.25%	105.14%	100.00%	-
PBT	1,279,040	921,785	300,980	2,121,317	1,880,335	2,909,472	2,740,365	-11.92%
YoY %	38.76%	206.26%	-85.81%	12.82%	-35.37%	6.17%	-	-
Horiz. %	46.67%	33.64%	10.98%	77.41%	68.62%	106.17%	100.00%	-
Tax	-271,743	-242,719	1,058,254	513,672	-941,636	-462,458	-451,345	-8.10%
YoY %	-11.96%	-122.94%	106.02%	154.55%	-103.62%	-2.46%	-	-
Horiz. %	60.21%	53.78%	-234.47%	-113.81%	208.63%	102.46%	100.00%	-
NP	1,007,297	679,066	1,359,234	2,634,989	938,699	2,447,014	2,289,020	-12.78%
YoY %	48.34%	-50.04%	-48.42%	180.71%	-61.64%	6.90%	-	-
Horiz. %	44.01%	29.67%	59.38%	115.11%	41.01%	106.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	976,066	637,582	1,219,521	2,545,943	776,787	2,400,712	2,289,020	-13.23%
YoY %	53.09%	-47.72%	-52.10%	227.75%	-67.64%	4.88%	-	-
Horiz. %	42.64%	27.85%	53.28%	111.22%	33.94%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	26.33%	-351.60%	-24.21%	50.08%	15.89%	16.47%	-
YoY %	-19.29%	107.49%	-1,352.29%	-148.34%	215.17%	-3.52%	-	-
Horiz. %	129.02%	159.87%	-2,134.79%	-146.99%	304.07%	96.48%	100.00%	-
Total Cost	7,735,626	8,154,152	6,922,393	10,186,625	14,806,719	11,206,444	10,696,784	-5.25%
YoY %	-5.13%	17.79%	-32.04%	-31.20%	32.13%	4.76%	-	-
Horiz. %	72.32%	76.23%	64.71%	95.23%	138.42%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,481,763	6,764,670	10,385,262	20,421,508	19,708,067	14,851,239	14,483,340	-10.42%
YoY %	10.60%	-34.86%	-49.15%	3.62%	32.70%	2.54%	-	-
Horiz. %	51.66%	46.71%	71.70%	141.00%	136.07%	102.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	923,091	839,225	3,411,697	1,907,743	1,387,829	1,013,776	978,939	-0.97%
YoY %	9.99%	-75.40%	78.83%	37.46%	36.90%	3.56%	-	-
Horiz. %	94.30%	85.73%	348.51%	194.88%	141.77%	103.56%	100.00%	-
Div Payout %	94.57%	131.63%	279.76%	74.93%	178.66%	42.23%	42.77%	-
YoY %	-28.15%	-52.95%	273.36%	-58.06%	323.06%	-1.26%	-	-
Horiz. %	221.11%	307.76%	654.10%	175.19%	417.72%	98.74%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	7,481,763	6,764,670	10,385,262	20,421,508	19,708,067	14,851,239	14,483,340	-10.42%
YoY %	10.60%	-34.86%	-49.15%	3.62%	32.70%	2.54%	-	-
Horiz. %	51.66%	46.71%	71.70%	141.00%	136.07%	102.54%	100.00%	-
NOSH	3,564,951	3,511,196	3,454,499	3,429,765	3,395,542	3,388,218	3,367,122	0.95%
YoY %	1.53%	1.64%	0.72%	1.01%	0.22%	0.63%	-	-
Horiz. %	105.88%	104.28%	102.60%	101.86%	100.84%	100.63%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	11.52%	7.69%	16.41%	20.55%	5.96%	17.92%	17.63%	-
YoY %	49.80%	-53.14%	-20.15%	244.80%	-66.74%	1.64%	-	-
Horiz. %	65.34%	43.62%	93.08%	116.56%	33.81%	101.64%	100.00%	-
ROE	13.05%	9.43%	11.74%	12.47%	3.94%	16.17%	15.80%	-
YoY %	38.39%	-19.68%	-5.85%	216.50%	-75.63%	2.34%	-	-
Horiz. %	82.59%	59.68%	74.30%	78.92%	24.94%	102.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	245.25	251.57	239.73	373.83	463.71	402.97	385.66	-7.26%
YoY %	-2.51%	4.94%	-35.87%	-19.38%	15.07%	4.49%	-	-
Horiz. %	63.59%	65.23%	62.16%	96.93%	120.24%	104.49%	100.00%	-
EPS	27.38	18.16	35.30	74.23	22.88	70.85	67.98	-14.05%
YoY %	50.77%	-48.56%	-52.45%	224.43%	-67.71%	4.22%	-	-
Horiz. %	40.28%	26.71%	51.93%	109.19%	33.66%	104.22%	100.00%	-
DPS	26.00	23.90	99.00	56.00	41.00	30.00	29.07	-1.84%
YoY %	8.79%	-75.86%	76.79%	36.59%	36.67%	3.20%	-	-
Horiz. %	89.44%	82.22%	340.56%	192.64%	141.04%	103.20%	100.00%	-
NAPS	2.0987	1.9266	3.0063	5.9542	5.8041	4.3832	4.3014	-11.26%
YoY %	8.93%	-35.91%	-49.51%	2.59%	32.42%	1.90%	-	-
Horiz. %	48.79%	44.79%	69.89%	138.42%	134.94%	101.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,429,765
RPS	227.82	230.17	215.80	334.10	410.28	355.77	338.37	-6.37%
YoY %	-1.02%	6.66%	-35.41%	-18.57%	15.32%	5.14%	-	-
Horiz. %	67.33%	68.02%	63.78%	98.74%	121.25%	105.14%	100.00%	-
EPS	25.43	16.61	31.78	66.34	20.24	62.56	59.65	-13.24%
YoY %	53.10%	-47.73%	-52.10%	227.77%	-67.65%	4.88%	-	-
Horiz. %	42.63%	27.85%	53.28%	111.22%	33.93%	104.88%	100.00%	-
DPS	24.05	21.87	88.90	49.71	36.16	26.42	25.51	-0.97%
YoY %	9.97%	-75.40%	78.84%	37.47%	36.87%	3.57%	-	-
Horiz. %	94.28%	85.73%	348.49%	194.86%	141.75%	103.57%	100.00%	-
NAPS	1.9495	1.7627	2.7061	5.3213	5.1354	3.8698	3.774	-10.42%
YoY %	10.60%	-34.86%	-49.15%	3.62%	32.70%	2.54%	-	-
Horiz. %	51.66%	46.71%	71.70%	141.00%	136.07%	102.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.42	3.07	1.64	4.85	4.57	5.20	5.60	-
P/RPS	1.39	1.22	0.68	1.30	0.99	1.29	1.45	-0.70%
YoY %	13.93%	79.41%	-47.69%	31.31%	-23.26%	-11.03%	-	-
Horiz. %	95.86%	84.14%	46.90%	89.66%	68.28%	88.97%	100.00%	-
P/EPS	12.49	16.91	4.65	6.53	19.98	7.34	8.24	7.17%
YoY %	-26.14%	263.66%	-28.79%	-67.32%	172.21%	-10.92%	-	-
Horiz. %	151.58%	205.22%	56.43%	79.25%	242.48%	89.08%	100.00%	-
EY	8.01	5.91	21.53	15.31	5.01	13.63	12.14	-6.69%
YoY %	35.53%	-72.55%	40.63%	205.59%	-63.24%	12.27%	-	-
Horiz. %	65.98%	48.68%	177.35%	126.11%	41.27%	112.27%	100.00%	-
DY	7.60	7.79	60.37	11.55	8.97	5.77	5.19	6.56%
YoY %	-2.44%	-87.10%	422.68%	28.76%	55.46%	11.18%	-	-
Horiz. %	146.44%	150.10%	1,163.20%	222.54%	172.83%	111.18%	100.00%	-
P/NAPS	1.63	1.59	0.55	0.81	0.79	1.19	1.30	3.84%
YoY %	2.52%	189.09%	-32.10%	2.53%	-33.61%	-8.46%	-	-
Horiz. %	125.38%	122.31%	42.31%	62.31%	60.77%	91.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	20/11/09	11/11/08	07/11/07	28/11/06	29/11/05	30/11/04	-
Price	3.35	3.02	1.65	5.15	4.60	4.80	6.00	-
P/RPS	1.37	1.20	0.69	1.38	0.99	1.19	1.56	-2.14%
YoY %	14.17%	73.91%	-50.00%	39.39%	-16.81%	-23.72%	-	-
Horiz. %	87.82%	76.92%	44.23%	88.46%	63.46%	76.28%	100.00%	-
P/EPS	12.24	16.63	4.67	6.94	20.11	6.77	8.83	5.59%
YoY %	-26.40%	256.10%	-32.71%	-65.49%	197.05%	-23.33%	-	-
Horiz. %	138.62%	188.34%	52.89%	78.60%	227.75%	76.67%	100.00%	-
EY	8.17	6.01	21.40	14.41	4.97	14.76	11.33	-5.30%
YoY %	35.94%	-71.92%	48.51%	189.94%	-66.33%	30.27%	-	-
Horiz. %	72.11%	53.05%	188.88%	127.18%	43.87%	130.27%	100.00%	-
DY	7.76	7.91	60.00	10.87	8.91	6.25	4.85	8.14%
YoY %	-1.90%	-86.82%	451.98%	22.00%	42.56%	28.87%	-	-
Horiz. %	160.00%	163.09%	1,237.11%	224.12%	183.71%	128.87%	100.00%	-
P/NAPS	1.60	1.57	0.55	0.86	0.79	1.10	1.39	2.37%
YoY %	1.91%	185.45%	-36.05%	8.86%	-28.18%	-20.86%	-	-
Horiz. %	115.11%	112.95%	39.57%	61.87%	56.83%	79.14%	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 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