[TM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
05-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.61%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 5,944,758 2,964,629 12,060,901 8,823,869 5,900,755 2,855,439 11,721,640 -36.43%
PBT 504,949 263,744 918,627 807,901 589,029 393,224 911,878 -32.59%
Tax -164,023 -79,299 -305,224 -299,497 -199,868 -102,704 -320,061 -35.98%
NP 340,926 184,445 613,403 508,404 389,161 290,520 591,817 -30.78%
-
NP to SH 440,916 230,434 776,031 621,726 461,885 322,435 700,278 -26.55%
-
Tax Rate 32.48% 30.07% 33.23% 37.07% 33.93% 26.12% 35.10% -
Total Cost 5,603,832 2,780,184 11,447,498 8,315,465 5,511,594 2,564,919 11,129,823 -36.73%
-
Net Worth 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 7,780,428 -0.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 353,245 - 807,955 349,487 349,487 - 804,198 -42.24%
Div Payout % 80.12% - 104.11% 56.21% 75.67% - 114.84% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 7,780,428 -0.89%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.73% 6.22% 5.09% 5.76% 6.60% 10.17% 5.05% -
ROE 5.74% 3.09% 10.09% 8.27% 6.00% 4.28% 9.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 158.19 78.89 320.94 234.81 157.02 75.98 311.92 -36.43%
EPS 11.73 6.13 20.65 16.54 12.29 8.58 18.72 -26.79%
DPS 9.40 0.00 21.50 9.30 9.30 0.00 21.40 -42.24%
NAPS 2.0426 1.9869 2.047 2.0016 2.0474 2.0068 2.0704 -0.89%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 154.90 77.25 314.27 229.93 153.76 74.40 305.43 -36.43%
EPS 11.49 6.00 20.22 16.20 12.04 8.40 18.25 -26.56%
DPS 9.20 0.00 21.05 9.11 9.11 0.00 20.96 -42.27%
NAPS 2.0001 1.9456 2.0045 1.96 2.0048 1.9651 2.0274 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.65 6.42 5.95 6.78 6.77 6.60 6.78 -
P/RPS 4.20 8.14 1.85 2.89 4.31 8.69 2.17 55.37%
P/EPS 56.68 104.70 28.81 40.98 55.08 76.92 36.38 34.42%
EY 1.76 0.96 3.47 2.44 1.82 1.30 2.75 -25.75%
DY 1.41 0.00 3.61 1.37 1.37 0.00 3.16 -41.63%
P/NAPS 3.26 3.23 2.91 3.39 3.31 3.29 3.27 -0.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 05/12/16 30/08/16 25/05/16 24/02/16 -
Price 6.42 6.44 6.14 6.14 6.84 6.67 6.62 -
P/RPS 4.06 8.16 1.91 2.61 4.36 8.78 2.12 54.27%
P/EPS 54.72 105.02 29.73 37.11 55.65 77.74 35.53 33.39%
EY 1.83 0.95 3.36 2.69 1.80 1.29 2.81 -24.88%
DY 1.46 0.00 3.50 1.51 1.36 0.00 3.23 -41.13%
P/NAPS 3.14 3.24 3.00 3.07 3.34 3.32 3.20 -1.25%

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