[TM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -67.77%
YoY- -87.21%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,547,533 2,778,922 11,819,296 8,730,435 5,784,410 2,848,023 12,085,092 -40.57%
PBT 584,687 437,171 17,413 -129,040 302,550 194,248 1,048,022 -32.30%
Tax -196,253 -136,303 -277,926 -147,555 -149,651 -86,609 -317,476 -27.49%
NP 388,434 300,868 -260,513 -276,595 152,899 107,639 730,546 -34.44%
-
NP to SH 422,463 308,279 153,154 83,495 259,088 157,155 929,749 -40.98%
-
Tax Rate 33.57% 31.18% 1,596.08% - 49.46% 44.59% 30.29% -
Total Cost 5,159,099 2,478,054 12,079,809 9,007,030 5,631,511 2,740,384 11,354,546 -40.98%
-
Net Worth 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 7,843,561 -6.25%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 75,158 - - - 807,955 -
Div Payout % - - 49.07% - - - 86.90% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 7,843,561 -6.25%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.00% 10.83% -2.20% -3.17% 2.64% 3.78% 6.05% -
ROE 5.93% 4.41% 2.04% 1.11% 3.38% 2.08% 11.85% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 147.62 73.95 314.52 232.32 153.93 75.79 321.59 -40.57%
EPS 11.24 8.20 4.08 2.22 6.89 4.18 24.74 -40.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 21.50 -
NAPS 1.895 1.8609 2.0025 1.9959 2.0405 2.0125 2.0872 -6.25%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 144.55 72.41 307.98 227.49 150.73 74.21 314.90 -40.57%
EPS 11.01 8.03 3.99 2.18 6.75 4.10 24.23 -40.98%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 21.05 -
NAPS 1.8556 1.8222 1.9609 1.9544 1.9981 1.9707 2.0438 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.00 3.20 2.66 3.22 3.11 5.22 6.30 -
P/RPS 2.71 4.33 0.85 1.39 2.02 6.89 1.96 24.18%
P/EPS 35.58 39.01 65.27 144.93 45.11 124.82 25.46 25.07%
EY 2.81 2.56 1.53 0.69 2.22 0.80 3.93 -20.08%
DY 0.00 0.00 0.75 0.00 0.00 0.00 3.41 -
P/NAPS 2.11 1.72 1.33 1.61 1.52 2.59 3.02 -21.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 26/02/19 26/11/18 29/08/18 22/05/18 27/02/18 -
Price 4.08 3.46 3.02 2.32 3.57 4.20 6.03 -
P/RPS 2.76 4.68 0.96 1.00 2.32 5.54 1.88 29.26%
P/EPS 36.29 42.18 74.10 104.42 51.78 100.43 24.37 30.49%
EY 2.76 2.37 1.35 0.96 1.93 1.00 4.10 -23.24%
DY 0.00 0.00 0.66 0.00 0.00 0.00 3.57 -
P/NAPS 2.15 1.86 1.51 1.16 1.75 2.09 2.89 -17.94%

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