[TM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.04%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,784,410 2,848,023 12,085,092 8,885,172 5,944,758 2,964,629 12,060,901 -38.81%
PBT 302,550 194,248 1,048,022 740,457 504,949 263,744 918,627 -52.40%
Tax -149,651 -86,609 -317,476 -232,151 -164,023 -79,299 -305,224 -37.90%
NP 152,899 107,639 730,546 508,306 340,926 184,445 613,403 -60.49%
-
NP to SH 259,088 157,155 929,749 652,735 440,916 230,434 776,031 -51.97%
-
Tax Rate 49.46% 44.59% 30.29% 31.35% 32.48% 30.07% 33.23% -
Total Cost 5,631,511 2,740,384 11,354,546 8,376,866 5,603,832 2,780,184 11,447,498 -37.76%
-
Net Worth 7,668,065 7,562,844 7,843,561 7,530,525 7,675,957 7,466,640 7,692,492 -0.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 807,955 353,245 353,245 - 807,955 -
Div Payout % - - 86.90% 54.12% 80.12% - 104.11% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 7,668,065 7,562,844 7,843,561 7,530,525 7,675,957 7,466,640 7,692,492 -0.21%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.64% 3.78% 6.05% 5.72% 5.73% 6.22% 5.09% -
ROE 3.38% 2.08% 11.85% 8.67% 5.74% 3.09% 10.09% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 153.93 75.79 321.59 236.44 158.19 78.89 320.94 -38.80%
EPS 6.89 4.18 24.74 17.37 11.73 6.13 20.65 -51.99%
DPS 0.00 0.00 21.50 9.40 9.40 0.00 21.50 -
NAPS 2.0405 2.0125 2.0872 2.0039 2.0426 1.9869 2.047 -0.21%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 150.73 74.21 314.90 231.52 154.90 77.25 314.27 -38.81%
EPS 6.75 4.10 24.23 17.01 11.49 6.00 20.22 -51.97%
DPS 0.00 0.00 21.05 9.20 9.20 0.00 21.05 -
NAPS 1.9981 1.9707 2.0438 1.9622 2.0001 1.9456 2.0045 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.11 5.22 6.30 6.50 6.65 6.42 5.95 -
P/RPS 2.02 6.89 1.96 2.75 4.20 8.14 1.85 6.05%
P/EPS 45.11 124.82 25.46 37.42 56.68 104.70 28.81 34.95%
EY 2.22 0.80 3.93 2.67 1.76 0.96 3.47 -25.81%
DY 0.00 0.00 3.41 1.45 1.41 0.00 3.61 -
P/NAPS 1.52 2.59 3.02 3.24 3.26 3.23 2.91 -35.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 22/05/18 27/02/18 22/11/17 29/08/17 23/05/17 22/02/17 -
Price 3.57 4.20 6.03 6.00 6.42 6.44 6.14 -
P/RPS 2.32 5.54 1.88 2.54 4.06 8.16 1.91 13.88%
P/EPS 51.78 100.43 24.37 34.54 54.72 105.02 29.73 44.90%
EY 1.93 1.00 4.10 2.89 1.83 0.95 3.36 -30.97%
DY 0.00 0.00 3.57 1.57 1.46 0.00 3.50 -
P/NAPS 1.75 2.09 2.89 2.99 3.14 3.24 3.00 -30.25%

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
Post a Comment