[TM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.28%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,620,036 10,628,679 7,648,882 5,038,443 2,424,649 9,993,537 7,184,175 -48.98%
PBT 279,638 1,046,045 736,364 471,431 229,550 1,069,582 723,363 -46.96%
Tax -60,813 1,771 -43,531 -27,017 -7,250 236,334 204,896 -
NP 218,825 1,047,816 692,833 444,414 222,300 1,305,916 928,259 -61.87%
-
NP to SH 210,631 1,012,211 667,968 427,084 213,241 1,263,731 900,485 -62.07%
-
Tax Rate 21.75% -0.17% 5.91% 5.73% 3.16% -22.10% -28.33% -
Total Cost 2,401,211 9,580,863 6,956,049 4,594,029 2,202,349 8,687,621 6,255,916 -47.21%
-
Net Worth 7,331,318 7,137,715 6,759,464 6,847,651 7,099,923 6,899,684 6,546,025 7.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 933,853 350,620 350,537 - 787,594 350,188 -
Div Payout % - 92.26% 52.49% 82.08% - 62.32% 38.89% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 7,331,318 7,137,715 6,759,464 6,847,651 7,099,923 6,899,684 6,546,025 7.85%
NOSH 3,576,078 3,577,981 3,577,761 3,576,918 3,577,869 3,579,974 3,573,353 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.35% 9.86% 9.06% 8.82% 9.17% 13.07% 12.92% -
ROE 2.87% 14.18% 9.88% 6.24% 3.00% 18.32% 13.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 73.27 297.06 213.79 140.86 67.77 279.15 201.05 -49.01%
EPS 5.89 28.29 18.67 11.94 5.96 35.30 25.20 -62.08%
DPS 0.00 26.10 9.80 9.80 0.00 22.00 9.80 -
NAPS 2.0501 1.9949 1.8893 1.9144 1.9844 1.9273 1.8319 7.79%
Adjusted Per Share Value based on latest NOSH - 3,575,969
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.27 276.95 199.31 131.29 63.18 260.40 187.20 -48.98%
EPS 5.49 26.38 17.41 11.13 5.56 32.93 23.46 -62.05%
DPS 0.00 24.33 9.14 9.13 0.00 20.52 9.12 -
NAPS 1.9103 1.8599 1.7613 1.7843 1.85 1.7979 1.7057 7.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.89 5.55 5.24 5.40 5.39 6.04 6.19 -
P/RPS 8.04 1.87 2.45 3.83 7.95 2.16 3.08 89.69%
P/EPS 100.00 19.62 28.07 45.23 90.44 17.11 24.56 155.20%
EY 1.00 5.10 3.56 2.21 1.11 5.84 4.07 -60.80%
DY 0.00 4.70 1.87 1.81 0.00 3.64 1.58 -
P/NAPS 2.87 2.78 2.77 2.82 2.72 3.13 3.38 -10.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 30/11/12 -
Price 6.38 5.59 5.14 5.26 5.47 5.32 5.47 -
P/RPS 8.71 1.88 2.40 3.73 8.07 1.91 2.72 117.40%
P/EPS 108.32 19.76 27.53 44.05 91.78 15.07 21.71 192.27%
EY 0.92 5.06 3.63 2.27 1.09 6.64 4.61 -65.88%
DY 0.00 4.67 1.91 1.86 0.00 4.14 1.79 -
P/NAPS 3.11 2.80 2.72 2.75 2.76 2.76 2.99 2.66%

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