[TM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 42.44%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 8,730,435 5,784,410 2,848,023 12,085,092 8,885,172 5,944,758 2,964,629 105.31%
PBT -129,040 302,550 194,248 1,048,022 740,457 504,949 263,744 -
Tax -147,555 -149,651 -86,609 -317,476 -232,151 -164,023 -79,299 51.22%
NP -276,595 152,899 107,639 730,546 508,306 340,926 184,445 -
-
NP to SH 83,495 259,088 157,155 929,749 652,735 440,916 230,434 -49.14%
-
Tax Rate - 49.46% 44.59% 30.29% 31.35% 32.48% 30.07% -
Total Cost 9,007,030 5,631,511 2,740,384 11,354,546 8,376,866 5,603,832 2,780,184 118.79%
-
Net Worth 7,500,462 7,668,065 7,562,844 7,843,561 7,530,525 7,675,957 7,466,640 0.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 807,955 353,245 353,245 - -
Div Payout % - - - 86.90% 54.12% 80.12% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 7,500,462 7,668,065 7,562,844 7,843,561 7,530,525 7,675,957 7,466,640 0.30%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.17% 2.64% 3.78% 6.05% 5.72% 5.73% 6.22% -
ROE 1.11% 3.38% 2.08% 11.85% 8.67% 5.74% 3.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 232.32 153.93 75.79 321.59 236.44 158.19 78.89 105.31%
EPS 2.22 6.89 4.18 24.74 17.37 11.73 6.13 -49.16%
DPS 0.00 0.00 0.00 21.50 9.40 9.40 0.00 -
NAPS 1.9959 2.0405 2.0125 2.0872 2.0039 2.0426 1.9869 0.30%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 227.54 150.76 74.23 314.97 231.57 154.93 77.27 105.31%
EPS 2.18 6.75 4.10 24.23 17.01 11.49 6.01 -49.10%
DPS 0.00 0.00 0.00 21.06 9.21 9.21 0.00 -
NAPS 1.9548 1.9985 1.9711 2.0442 1.9626 2.0005 1.946 0.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.22 3.11 5.22 6.30 6.50 6.65 6.42 -
P/RPS 1.39 2.02 6.89 1.96 2.75 4.20 8.14 -69.18%
P/EPS 144.93 45.11 124.82 25.46 37.42 56.68 104.70 24.18%
EY 0.69 2.22 0.80 3.93 2.67 1.76 0.96 -19.74%
DY 0.00 0.00 0.00 3.41 1.45 1.41 0.00 -
P/NAPS 1.61 1.52 2.59 3.02 3.24 3.26 3.23 -37.10%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 22/05/18 27/02/18 22/11/17 29/08/17 23/05/17 -
Price 2.32 3.57 4.20 6.03 6.00 6.42 6.44 -
P/RPS 1.00 2.32 5.54 1.88 2.54 4.06 8.16 -75.29%
P/EPS 104.42 51.78 100.43 24.37 34.54 54.72 105.02 -0.38%
EY 0.96 1.93 1.00 4.10 2.89 1.83 0.95 0.69%
DY 0.00 0.00 0.00 3.57 1.57 1.46 0.00 -
P/NAPS 1.16 1.75 2.09 2.89 2.99 3.14 3.24 -49.54%

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