[TM] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 18.06%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 11,145,128 11,238,636 10,840,308 10,451,969 10,298,202 10,228,460 11,434,196 -1.69%
PBT 1,400,222 1,627,888 1,278,591 1,226,228 1,010,646 640,364 925,065 31.86%
Tax -320,136 -334,552 -282,559 -243,918 -178,188 -77,908 -367,665 -8.82%
NP 1,080,086 1,293,336 996,032 982,309 832,458 562,456 557,400 55.49%
-
NP to SH 1,088,118 1,301,860 1,016,105 1,008,892 854,536 610,092 632,676 43.59%
-
Tax Rate 22.86% 20.55% 22.10% 19.89% 17.63% 12.17% 39.74% -
Total Cost 10,065,042 9,945,300 9,844,276 9,469,660 9,465,744 9,666,004 10,876,796 -5.04%
-
Net Worth 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 7,408,543 -0.10%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 528,318 - 539,630 341,767 512,145 - 379,400 24.72%
Div Payout % 48.55% - 53.11% 33.88% 59.93% - 59.97% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 7,408,543 -0.10%
NOSH 3,773,700 3,773,700 3,773,642 3,773,579 3,765,777 3,765,777 3,765,677 0.14%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 9.69% 11.51% 9.19% 9.40% 8.08% 5.50% 4.87% -
ROE 14.71% 18.16% 14.26% 14.69% 11.51% 8.54% 8.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 295.34 297.81 287.26 277.28 273.47 271.62 301.38 -1.34%
EPS 28.84 34.48 26.96 26.79 22.70 16.20 16.82 43.30%
DPS 14.00 0.00 14.30 9.07 13.60 0.00 10.00 25.17%
NAPS 1.9601 1.9002 1.888 1.822 1.972 1.896 1.9527 0.25%
Adjusted Per Share Value based on latest NOSH - 3,773,579
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 290.41 292.85 282.47 272.35 268.34 266.53 297.94 -1.69%
EPS 28.35 33.92 26.48 26.29 22.27 15.90 16.49 43.55%
DPS 13.77 0.00 14.06 8.91 13.35 0.00 9.89 24.71%
NAPS 1.9274 1.8685 1.8565 1.7896 1.935 1.8605 1.9305 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 6.07 6.13 5.41 4.13 4.15 3.75 3.82 -
P/RPS 2.06 2.06 1.88 1.49 1.52 1.38 1.27 38.09%
P/EPS 21.05 17.77 20.09 15.43 18.29 23.15 22.91 -5.49%
EY 4.75 5.63 4.98 6.48 5.47 4.32 4.37 5.72%
DY 2.31 0.00 2.64 2.20 3.28 0.00 2.62 -8.05%
P/NAPS 3.10 3.23 2.87 2.27 2.10 1.98 1.96 35.78%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 24/02/21 25/11/20 27/08/20 20/05/20 21/02/20 -
Price 6.06 6.07 6.46 4.84 4.11 4.33 3.82 -
P/RPS 2.05 2.04 2.25 1.75 1.50 1.59 1.27 37.64%
P/EPS 21.02 17.60 23.99 18.08 18.11 26.73 22.91 -5.58%
EY 4.76 5.68 4.17 5.53 5.52 3.74 4.37 5.87%
DY 2.31 0.00 2.21 1.87 3.31 0.00 2.62 -8.05%
P/NAPS 3.09 3.19 3.42 2.66 2.08 2.28 1.96 35.49%

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