[TM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 139.03%
YoY- 106.19%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,424,649 9,993,537 7,184,175 4,808,791 2,383,847 9,150,655 6,703,459 -49.20%
PBT 229,550 1,069,582 723,363 484,880 299,288 1,001,151 771,545 -55.40%
Tax -7,250 236,334 204,896 132,235 -40,654 235,926 -143,994 -86.33%
NP 222,300 1,305,916 928,259 617,115 258,634 1,237,077 627,551 -49.90%
-
NP to SH 213,241 1,263,731 900,485 599,078 250,628 1,190,969 592,669 -49.38%
-
Tax Rate 3.16% -22.10% -28.33% -27.27% 13.58% -23.57% 18.66% -
Total Cost 2,202,349 8,687,621 6,255,916 4,191,676 2,125,213 7,913,578 6,075,908 -49.13%
-
Net Worth 7,099,923 6,899,684 6,546,025 7,747,476 7,733,305 6,966,989 6,339,059 7.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 787,594 350,188 351,554 - 700,990 349,888 -
Div Payout % - 62.32% 38.89% 58.68% - 58.86% 59.04% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,099,923 6,899,684 6,546,025 7,747,476 7,733,305 6,966,989 6,339,059 7.84%
NOSH 3,577,869 3,579,974 3,573,353 3,587,293 3,580,399 3,576,483 3,570,295 0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.17% 13.07% 12.92% 12.83% 10.85% 13.52% 9.36% -
ROE 3.00% 18.32% 13.76% 7.73% 3.24% 17.09% 9.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.77 279.15 201.05 134.05 66.58 255.86 187.76 -49.27%
EPS 5.96 35.30 25.20 16.70 7.00 33.30 16.60 -49.45%
DPS 0.00 22.00 9.80 9.80 0.00 19.60 9.80 -
NAPS 1.9844 1.9273 1.8319 2.1597 2.1599 1.948 1.7755 7.69%
Adjusted Per Share Value based on latest NOSH - 3,592,268
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.18 260.40 187.20 125.30 62.12 238.44 174.67 -49.20%
EPS 5.56 32.93 23.46 15.61 6.53 31.03 15.44 -49.35%
DPS 0.00 20.52 9.12 9.16 0.00 18.27 9.12 -
NAPS 1.85 1.7979 1.7057 2.0188 2.0151 1.8154 1.6518 7.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.39 6.04 6.19 5.65 5.32 4.96 4.09 -
P/RPS 7.95 2.16 3.08 4.21 7.99 1.94 2.18 136.73%
P/EPS 90.44 17.11 24.56 33.83 76.00 14.89 24.64 137.75%
EY 1.11 5.84 4.07 2.96 1.32 6.71 4.06 -57.84%
DY 0.00 3.64 1.58 1.73 0.00 3.95 2.40 -
P/NAPS 2.72 3.13 3.38 2.62 2.46 2.55 2.30 11.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 30/11/12 29/08/12 30/05/12 24/02/12 24/11/11 -
Price 5.47 5.32 5.47 5.99 5.37 5.08 4.44 -
P/RPS 8.07 1.91 2.72 4.47 8.07 1.99 2.36 126.80%
P/EPS 91.78 15.07 21.71 35.87 76.71 15.26 26.75 127.31%
EY 1.09 6.64 4.61 2.79 1.30 6.56 3.74 -56.00%
DY 0.00 4.14 1.79 1.64 0.00 3.86 2.21 -
P/NAPS 2.76 2.76 2.99 2.77 2.49 2.61 2.50 6.81%

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