[TM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.61%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,774,069 11,235,102 8,077,796 5,441,786 2,620,036 10,628,679 7,648,882 -49.17%
PBT 172,078 1,105,534 851,850 588,961 279,638 1,046,045 736,364 -62.09%
Tax -56,171 -263,040 -217,017 -145,672 -60,813 1,771 -43,531 18.54%
NP 115,907 842,494 634,833 443,289 218,825 1,047,816 692,833 -69.67%
-
NP to SH 128,915 831,806 613,510 424,661 210,631 1,012,211 667,968 -66.63%
-
Tax Rate 32.64% 23.79% 25.48% 24.73% 21.75% -0.17% 5.91% -
Total Cost 2,658,162 10,392,608 7,442,963 4,998,497 2,401,211 9,580,863 6,956,049 -47.37%
-
Net Worth 7,706,293 7,397,222 6,908,577 7,281,897 7,331,318 7,137,715 6,759,464 9.14%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 832,169 343,045 340,158 - 933,853 350,620 -
Div Payout % - 100.04% 55.92% 80.10% - 92.26% 52.49% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,706,293 7,397,222 6,908,577 7,281,897 7,331,318 7,137,715 6,759,464 9.14%
NOSH 3,715,129 3,633,927 3,611,006 3,580,615 3,576,078 3,577,981 3,577,761 2.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.18% 7.50% 7.86% 8.15% 8.35% 9.86% 9.06% -
ROE 1.67% 11.24% 8.88% 5.83% 2.87% 14.18% 9.88% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.67 309.17 223.70 151.98 73.27 297.06 213.79 -50.43%
EPS 3.47 22.89 16.99 11.86 5.89 28.29 18.67 -67.46%
DPS 0.00 22.90 9.50 9.50 0.00 26.10 9.80 -
NAPS 2.0743 2.0356 1.9132 2.0337 2.0501 1.9949 1.8893 6.43%
Adjusted Per Share Value based on latest NOSH - 3,585,092
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 72.30 292.81 210.53 141.83 68.28 277.01 199.35 -49.17%
EPS 3.36 21.68 15.99 11.07 5.49 26.38 17.41 -66.63%
DPS 0.00 21.69 8.94 8.87 0.00 24.34 9.14 -
NAPS 2.0084 1.9279 1.8005 1.8978 1.9107 1.8603 1.7617 9.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.27 6.88 6.60 6.35 5.89 5.55 5.24 -
P/RPS 9.74 2.23 2.95 4.18 8.04 1.87 2.45 151.16%
P/EPS 209.51 30.06 38.85 53.54 100.00 19.62 28.07 282.39%
EY 0.48 3.33 2.57 1.87 1.00 5.10 3.56 -73.73%
DY 0.00 3.33 1.44 1.50 0.00 4.70 1.87 -
P/NAPS 3.50 3.38 3.45 3.12 2.87 2.78 2.77 16.89%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 26/11/14 27/08/14 28/05/14 27/02/14 28/11/13 -
Price 7.28 7.10 7.24 6.27 6.38 5.59 5.14 -
P/RPS 9.75 2.30 3.24 4.13 8.71 1.88 2.40 154.81%
P/EPS 209.80 31.02 42.61 52.87 108.32 19.76 27.53 287.73%
EY 0.48 3.22 2.35 1.89 0.92 5.06 3.63 -74.07%
DY 0.00 3.23 1.31 1.52 0.00 4.67 1.91 -
P/NAPS 3.51 3.49 3.78 3.08 3.11 2.80 2.72 18.54%

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