[TM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 61.85%
YoY- 718.93%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 5,149,101 2,557,115 11,434,196 8,400,086 5,547,533 2,778,922 11,819,296 -42.56%
PBT 505,323 160,091 925,065 886,153 584,687 437,171 17,413 846.28%
Tax -89,094 -19,477 -367,665 -261,334 -196,253 -136,303 -277,926 -53.19%
NP 416,229 140,614 557,400 624,819 388,434 300,868 -260,513 -
-
NP to SH 427,268 152,523 632,676 683,769 422,463 308,279 153,154 98.29%
-
Tax Rate 17.63% 12.17% 39.74% 29.49% 33.57% 31.18% 1,596.08% -
Total Cost 4,732,872 2,416,501 10,876,796 7,775,267 5,159,099 2,478,054 12,079,809 -46.48%
-
Net Worth 7,426,113 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 -0.88%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 256,072 - 379,400 - - - 75,158 126.59%
Div Payout % 59.93% - 59.97% - - - 49.07% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 7,426,113 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 -0.88%
NOSH 3,765,777 3,765,777 3,765,677 3,765,496 3,757,934 3,757,934 3,757,934 0.13%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.08% 5.50% 4.87% 7.44% 7.00% 10.83% -2.20% -
ROE 5.75% 2.14% 8.54% 9.24% 5.93% 4.41% 2.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 136.73 67.90 301.38 223.29 147.62 73.95 314.52 -42.64%
EPS 11.35 4.05 16.82 18.19 11.24 8.20 4.08 97.92%
DPS 6.80 0.00 10.00 0.00 0.00 0.00 2.00 126.27%
NAPS 1.972 1.896 1.9527 1.9671 1.895 1.8609 2.0025 -1.01%
Adjusted Per Share Value based on latest NOSH - 3,765,496
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 134.17 66.63 297.94 218.88 144.55 72.41 307.98 -42.56%
EPS 11.13 3.97 16.49 17.82 11.01 8.03 3.99 98.28%
DPS 6.67 0.00 9.89 0.00 0.00 0.00 1.96 126.41%
NAPS 1.935 1.8605 1.9305 1.9283 1.8556 1.8222 1.9609 -0.88%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.15 3.75 3.82 3.60 4.00 3.20 2.66 -
P/RPS 3.04 5.52 1.27 1.61 2.71 4.33 0.85 134.04%
P/EPS 36.58 92.59 22.91 19.81 35.58 39.01 65.27 -32.04%
EY 2.73 1.08 4.37 5.05 2.81 2.56 1.53 47.16%
DY 1.64 0.00 2.62 0.00 0.00 0.00 0.75 68.55%
P/NAPS 2.10 1.98 1.96 1.83 2.11 1.72 1.33 35.63%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 21/02/20 26/11/19 28/08/19 30/05/19 26/02/19 -
Price 4.11 4.33 3.82 3.73 4.08 3.46 3.02 -
P/RPS 3.01 6.38 1.27 1.67 2.76 4.68 0.96 114.37%
P/EPS 36.22 106.91 22.91 20.52 36.29 42.18 74.10 -37.97%
EY 2.76 0.94 4.37 4.87 2.76 2.37 1.35 61.15%
DY 1.65 0.00 2.62 0.00 0.00 0.00 0.66 84.30%
P/NAPS 2.08 2.28 1.96 1.90 2.15 1.86 1.51 23.82%

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