[TM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 164.5%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,855,439 11,721,640 8,537,210 5,614,662 2,774,069 11,235,102 8,077,796 -49.97%
PBT 393,224 911,878 687,182 428,155 172,078 1,105,534 851,850 -40.24%
Tax -102,704 -320,061 -254,065 -130,297 -56,171 -263,040 -217,017 -39.24%
NP 290,520 591,817 433,117 297,858 115,907 842,494 634,833 -40.58%
-
NP to SH 322,435 700,278 507,851 340,981 128,915 831,806 613,510 -34.84%
-
Tax Rate 26.12% 35.10% 36.97% 30.43% 32.64% 23.79% 25.48% -
Total Cost 2,564,919 11,129,823 8,104,093 5,316,804 2,658,162 10,392,608 7,442,963 -50.81%
-
Net Worth 7,541,423 7,780,428 7,504,244 7,695,499 7,706,293 7,397,222 6,908,577 6.01%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 804,198 347,280 349,487 - 832,169 343,045 -
Div Payout % - 114.84% 68.38% 102.49% - 100.04% 55.92% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 7,541,423 7,780,428 7,504,244 7,695,499 7,706,293 7,397,222 6,908,577 6.01%
NOSH 3,757,934 3,757,934 3,734,198 3,757,934 3,715,129 3,633,927 3,611,006 2.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.17% 5.05% 5.07% 5.31% 4.18% 7.50% 7.86% -
ROE 4.28% 9.00% 6.77% 4.43% 1.67% 11.24% 8.88% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.98 311.92 228.62 149.41 74.67 309.17 223.70 -51.28%
EPS 8.58 18.72 13.60 9.16 3.47 22.89 16.99 -36.55%
DPS 0.00 21.40 9.30 9.30 0.00 22.90 9.50 -
NAPS 2.0068 2.0704 2.0096 2.0478 2.0743 2.0356 1.9132 3.23%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.40 305.43 222.46 146.30 72.28 292.76 210.49 -49.97%
EPS 8.40 18.25 13.23 8.89 3.36 21.67 15.99 -34.86%
DPS 0.00 20.96 9.05 9.11 0.00 21.68 8.94 -
NAPS 1.9651 2.0274 1.9554 2.0052 2.008 1.9275 1.8002 6.01%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.60 6.78 6.68 6.54 7.27 6.88 6.60 -
P/RPS 8.69 2.17 2.92 4.38 9.74 2.23 2.95 105.35%
P/EPS 76.92 36.38 49.12 72.08 209.51 30.06 38.85 57.61%
EY 1.30 2.75 2.04 1.39 0.48 3.33 2.57 -36.48%
DY 0.00 3.16 1.39 1.42 0.00 3.33 1.44 -
P/NAPS 3.29 3.27 3.32 3.19 3.50 3.38 3.45 -3.11%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 26/11/15 25/08/15 29/05/15 26/02/15 26/11/14 -
Price 6.67 6.62 6.59 6.48 7.28 7.10 7.24 -
P/RPS 8.78 2.12 2.88 4.34 9.75 2.30 3.24 94.25%
P/EPS 77.74 35.53 48.46 71.42 209.80 31.02 42.61 49.25%
EY 1.29 2.81 2.06 1.40 0.48 3.22 2.35 -32.93%
DY 0.00 3.23 1.41 1.44 0.00 3.23 1.31 -
P/NAPS 3.32 3.20 3.28 3.16 3.51 3.49 3.78 -8.27%

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