Highlights

[TM] YoY Quarter Result on 2020-06-30 [#2]

Stock [TM]: TELEKOM MALAYSIA BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     80.13%    YoY -     140.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,591,986 2,768,611 2,936,387 2,980,129 3,045,316 2,840,593 2,821,750 -1.40%
  YoY % -6.38% -5.71% -1.47% -2.14% 7.21% 0.67% -
  Horiz. % 91.86% 98.12% 104.06% 105.61% 107.92% 100.67% 100.00%
PBT 345,232 147,516 108,302 241,205 195,805 256,077 309,323 1.85%
  YoY % 134.03% 36.21% -55.10% 23.19% -23.54% -17.21% -
  Horiz. % 111.61% 47.69% 35.01% 77.98% 63.30% 82.79% 100.00%
Tax -69,617 -59,950 -63,042 -84,724 -97,164 -74,126 -84,859 -3.24%
  YoY % -16.13% 4.90% 25.59% 12.80% -31.08% 12.65% -
  Horiz. % 82.04% 70.65% 74.29% 99.84% 114.50% 87.35% 100.00%
NP 275,615 87,566 45,260 156,481 98,641 181,951 224,464 3.48%
  YoY % 214.75% 93.47% -71.08% 58.64% -45.79% -18.94% -
  Horiz. % 122.79% 39.01% 20.16% 69.71% 43.95% 81.06% 100.00%
NP to SH 274,745 114,184 101,933 210,482 139,450 212,066 214,030 4.25%
  YoY % 140.62% 12.02% -51.57% 50.94% -34.24% -0.92% -
  Horiz. % 128.37% 53.35% 47.63% 98.34% 65.15% 99.08% 100.00%
Tax Rate 20.17 % 40.64 % 58.21 % 35.13 % 49.62 % 28.95 % 27.43 % -4.99%
  YoY % -50.37% -30.18% 65.70% -29.20% 71.40% 5.54% -
  Horiz. % 73.53% 148.16% 212.21% 128.07% 180.90% 105.54% 100.00%
Total Cost 2,316,371 2,681,045 2,891,127 2,823,648 2,946,675 2,658,642 2,597,286 -1.89%
  YoY % -13.60% -7.27% 2.39% -4.18% 10.83% 2.36% -
  Horiz. % 89.18% 103.22% 111.31% 108.72% 113.45% 102.36% 100.00%
Net Worth 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 7,695,499 7,291,002 0.31%
  YoY % 4.28% -7.13% -0.10% -0.23% -0.02% 5.55% -
  Horiz. % 101.85% 97.67% 105.17% 105.28% 105.53% 105.55% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 256,072 - - 353,245 349,487 349,487 340,583 -4.64%
  YoY % 0.00% 0.00% 0.00% 1.08% 0.00% 2.61% -
  Horiz. % 75.19% 0.00% 0.00% 103.72% 102.61% 102.61% 100.00%
Div Payout % 93.20 % - % - % 167.83 % 250.62 % 164.80 % 159.13 % -8.52%
  YoY % 0.00% 0.00% 0.00% -33.03% 52.08% 3.56% -
  Horiz. % 58.57% 0.00% 0.00% 105.47% 157.49% 103.56% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 7,695,499 7,291,002 0.31%
  YoY % 4.28% -7.13% -0.10% -0.23% -0.02% 5.55% -
  Horiz. % 101.85% 97.67% 105.17% 105.28% 105.53% 105.55% 100.00%
NOSH 3,765,777 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,585,092 0.82%
  YoY % 0.21% 0.00% 0.00% 0.00% 0.00% 4.82% -
  Horiz. % 105.04% 104.82% 104.82% 104.82% 104.82% 104.82% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.63 % 3.16 % 1.54 % 5.25 % 3.24 % 6.41 % 7.95 % 4.96%
  YoY % 236.39% 105.19% -70.67% 62.04% -49.45% -19.37% -
  Horiz. % 133.71% 39.75% 19.37% 66.04% 40.75% 80.63% 100.00%
ROE 3.70 % 1.60 % 1.33 % 2.74 % 1.81 % 2.76 % 2.94 % 3.90%
  YoY % 131.25% 20.30% -51.46% 51.38% -34.42% -6.12% -
  Horiz. % 125.85% 54.42% 45.24% 93.20% 61.56% 93.88% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 68.83 73.67 78.14 79.30 81.04 75.59 78.71 -2.21%
  YoY % -6.57% -5.72% -1.46% -2.15% 7.21% -3.96% -
  Horiz. % 87.45% 93.60% 99.28% 100.75% 102.96% 96.04% 100.00%
EPS 7.30 3.04 2.71 5.60 3.71 5.69 5.97 3.41%
  YoY % 140.13% 12.18% -51.61% 50.94% -34.80% -4.69% -
  Horiz. % 122.28% 50.92% 45.39% 93.80% 62.14% 95.31% 100.00%
DPS 6.80 0.00 0.00 9.40 9.30 9.30 9.50 -5.42%
  YoY % 0.00% 0.00% 0.00% 1.08% 0.00% -2.11% -
  Horiz. % 71.58% 0.00% 0.00% 98.95% 97.89% 97.89% 100.00%
NAPS 1.9720 1.8950 2.0405 2.0426 2.0474 2.0478 2.0337 -0.51%
  YoY % 4.06% -7.13% -0.10% -0.23% -0.02% 0.69% -
  Horiz. % 96.97% 93.18% 100.33% 100.44% 100.67% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,773,642
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 68.69 73.37 77.81 78.97 80.70 75.27 74.78 -1.40%
  YoY % -6.38% -5.71% -1.47% -2.14% 7.21% 0.66% -
  Horiz. % 91.86% 98.11% 104.05% 105.60% 107.92% 100.66% 100.00%
EPS 7.28 3.03 2.70 5.58 3.70 5.62 5.67 4.25%
  YoY % 140.26% 12.22% -51.61% 50.81% -34.16% -0.88% -
  Horiz. % 128.40% 53.44% 47.62% 98.41% 65.26% 99.12% 100.00%
DPS 6.79 0.00 0.00 9.36 9.26 9.26 9.03 -4.64%
  YoY % 0.00% 0.00% 0.00% 1.08% 0.00% 2.55% -
  Horiz. % 75.19% 0.00% 0.00% 103.65% 102.55% 102.55% 100.00%
NAPS 1.9679 1.8871 2.0320 2.0341 2.0389 2.0393 1.9321 0.31%
  YoY % 4.28% -7.13% -0.10% -0.24% -0.02% 5.55% -
  Horiz. % 101.85% 97.67% 105.17% 105.28% 105.53% 105.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.1500 4.0000 3.1100 6.6500 6.7700 6.5400 6.3500 -
P/RPS 6.03 5.43 3.98 8.39 8.35 8.65 8.07 -4.74%
  YoY % 11.05% 36.43% -52.56% 0.48% -3.47% 7.19% -
  Horiz. % 74.72% 67.29% 49.32% 103.97% 103.47% 107.19% 100.00%
P/EPS 56.88 131.64 114.66 118.73 182.44 115.89 106.37 -9.90%
  YoY % -56.79% 14.81% -3.43% -34.92% 57.43% 8.95% -
  Horiz. % 53.47% 123.76% 107.79% 111.62% 171.51% 108.95% 100.00%
EY 1.76 0.76 0.87 0.84 0.55 0.86 0.94 11.01%
  YoY % 131.58% -12.64% 3.57% 52.73% -36.05% -8.51% -
  Horiz. % 187.23% 80.85% 92.55% 89.36% 58.51% 91.49% 100.00%
DY 1.64 0.00 0.00 1.41 1.37 1.42 1.50 1.50%
  YoY % 0.00% 0.00% 0.00% 2.92% -3.52% -5.33% -
  Horiz. % 109.33% 0.00% 0.00% 94.00% 91.33% 94.67% 100.00%
P/NAPS 2.10 2.11 1.52 3.26 3.31 3.19 3.12 -6.38%
  YoY % -0.47% 38.82% -53.37% -1.51% 3.76% 2.24% -
  Horiz. % 67.31% 67.63% 48.72% 104.49% 106.09% 102.24% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 25/08/15 27/08/14 -
Price 4.1100 4.0800 3.5700 6.4200 6.8400 6.4800 6.2700 -
P/RPS 5.97 5.54 4.57 8.10 8.44 8.57 7.97 -4.70%
  YoY % 7.76% 21.23% -43.58% -4.03% -1.52% 7.53% -
  Horiz. % 74.91% 69.51% 57.34% 101.63% 105.90% 107.53% 100.00%
P/EPS 56.33 134.28 131.61 114.62 184.33 114.83 105.03 -9.85%
  YoY % -58.05% 2.03% 14.82% -37.82% 60.52% 9.33% -
  Horiz. % 53.63% 127.85% 125.31% 109.13% 175.50% 109.33% 100.00%
EY 1.78 0.74 0.76 0.87 0.54 0.87 0.95 11.02%
  YoY % 140.54% -2.63% -12.64% 61.11% -37.93% -8.42% -
  Horiz. % 187.37% 77.89% 80.00% 91.58% 56.84% 91.58% 100.00%
DY 1.65 0.00 0.00 1.46 1.36 1.44 1.52 1.38%
  YoY % 0.00% 0.00% 0.00% 7.35% -5.56% -5.26% -
  Horiz. % 108.55% 0.00% 0.00% 96.05% 89.47% 94.74% 100.00%
P/NAPS 2.08 2.15 1.75 3.14 3.34 3.16 3.08 -6.33%
  YoY % -3.26% 22.86% -44.27% -5.99% 5.70% 2.60% -
  Horiz. % 67.53% 69.81% 56.82% 101.95% 108.44% 102.60% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS