[TM] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -272.26%
YoY- -182.9%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,768,611 2,778,922 3,088,861 2,946,025 2,936,387 2,848,023 3,199,920 -9.22%
PBT 147,516 437,171 146,453 -431,590 108,302 194,248 307,565 -38.80%
Tax -59,950 -136,303 -130,371 2,096 -63,042 -86,609 -85,325 -21.01%
NP 87,566 300,868 16,082 -429,494 45,260 107,639 222,240 -46.34%
-
NP to SH 114,184 308,279 69,659 -175,593 101,933 157,155 277,014 -44.70%
-
Tax Rate 40.64% 31.18% 89.02% - 58.21% 44.59% 27.74% -
Total Cost 2,681,045 2,478,054 3,072,779 3,375,519 2,891,127 2,740,384 2,977,680 -6.77%
-
Net Worth 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 7,843,561 -6.25%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 75,158 - - - 454,710 -
Div Payout % - - 107.90% - - - 164.15% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 7,843,561 -6.25%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.16% 10.83% 0.52% -14.58% 1.54% 3.78% 6.95% -
ROE 1.60% 4.41% 0.93% -2.34% 1.33% 2.08% 3.53% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.67 73.95 82.20 78.39 78.14 75.79 85.15 -9.22%
EPS 3.04 8.20 1.86 -4.67 2.71 4.18 7.37 -44.67%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 12.10 -
NAPS 1.895 1.8609 2.0025 1.9959 2.0405 2.0125 2.0872 -6.25%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 72.16 72.43 80.50 76.78 76.53 74.23 83.40 -9.22%
EPS 2.98 8.03 1.82 -4.58 2.66 4.10 7.22 -44.65%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 11.85 -
NAPS 1.856 1.8226 1.9613 1.9548 1.9985 1.9711 2.0442 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.00 3.20 2.66 3.22 3.11 5.22 6.30 -
P/RPS 5.43 4.33 3.24 4.11 3.98 6.89 7.40 -18.69%
P/EPS 131.64 39.01 143.50 -68.91 114.66 124.82 85.46 33.48%
EY 0.76 2.56 0.70 -1.45 0.87 0.80 1.17 -25.05%
DY 0.00 0.00 0.75 0.00 0.00 0.00 1.92 -
P/NAPS 2.11 1.72 1.33 1.61 1.52 2.59 3.02 -21.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 26/02/19 26/11/18 29/08/18 22/05/18 27/02/18 -
Price 4.08 3.46 3.02 2.32 3.57 4.20 6.03 -
P/RPS 5.54 4.68 3.67 2.96 4.57 5.54 7.08 -15.12%
P/EPS 134.28 42.18 162.92 -49.65 131.61 100.43 81.80 39.28%
EY 0.74 2.37 0.61 -2.01 0.76 1.00 1.22 -28.41%
DY 0.00 0.00 0.66 0.00 0.00 0.00 2.01 -
P/NAPS 2.15 1.86 1.51 1.16 1.75 2.09 2.89 -17.94%

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