[TM] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -31.48%
YoY- 63.06%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 10,228,460 11,434,196 11,200,114 11,095,066 11,115,688 11,819,296 11,640,580 -8.25%
PBT 640,364 925,065 1,181,537 1,169,374 1,748,684 17,413 -172,053 -
Tax -77,908 -367,665 -348,445 -392,506 -545,212 -277,926 -196,740 -46.04%
NP 562,456 557,400 833,092 776,868 1,203,472 -260,513 -368,793 -
-
NP to SH 610,092 632,676 911,692 844,926 1,233,116 153,154 111,326 210.51%
-
Tax Rate 12.17% 39.74% 29.49% 33.57% 31.18% 1,596.08% - -
Total Cost 9,666,004 10,876,796 10,367,022 10,318,198 9,912,216 12,079,809 12,009,373 -13.46%
-
Net Worth 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 -3.22%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 379,400 - - - 75,158 - -
Div Payout % - 59.97% - - - 49.07% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 -3.22%
NOSH 3,765,777 3,765,677 3,765,496 3,757,934 3,757,934 3,757,934 3,757,934 0.13%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.50% 4.87% 7.44% 7.00% 10.83% -2.20% -3.17% -
ROE 8.54% 8.54% 12.32% 11.86% 17.63% 2.04% 1.48% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 271.62 301.38 297.72 295.24 295.79 314.52 309.76 -8.37%
EPS 16.20 16.82 24.25 22.48 32.80 4.08 2.96 210.24%
DPS 0.00 10.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.896 1.9527 1.9671 1.895 1.8609 2.0025 1.9959 -3.36%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 266.58 298.00 291.90 289.16 289.70 308.04 303.38 -8.25%
EPS 15.90 16.49 23.76 22.02 32.14 3.99 2.90 210.61%
DPS 0.00 9.89 0.00 0.00 0.00 1.96 0.00 -
NAPS 1.8608 1.9308 1.9287 1.856 1.8226 1.9613 1.9548 -3.22%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.75 3.82 3.60 4.00 3.20 2.66 3.22 -
P/RPS 1.38 1.27 1.21 1.35 1.08 0.85 1.04 20.73%
P/EPS 23.15 22.91 14.86 17.79 9.75 65.27 108.69 -64.30%
EY 4.32 4.37 6.73 5.62 10.25 1.53 0.92 180.14%
DY 0.00 2.62 0.00 0.00 0.00 0.75 0.00 -
P/NAPS 1.98 1.96 1.83 2.11 1.72 1.33 1.61 14.77%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 21/02/20 26/11/19 28/08/19 30/05/19 26/02/19 26/11/18 -
Price 4.33 3.82 3.73 4.08 3.46 3.02 2.32 -
P/RPS 1.59 1.27 1.25 1.38 1.17 0.96 0.75 64.95%
P/EPS 26.73 22.91 15.39 18.15 10.54 74.10 78.31 -51.12%
EY 3.74 4.37 6.50 5.51 9.48 1.35 1.28 104.24%
DY 0.00 2.62 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 2.28 1.96 1.90 2.15 1.86 1.51 1.16 56.84%

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