[TM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 83.43%
YoY- -83.53%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 8,400,086 5,547,533 2,778,922 11,819,296 8,730,435 5,784,410 2,848,023 105.52%
PBT 886,153 584,687 437,171 17,413 -129,040 302,550 194,248 174.81%
Tax -261,334 -196,253 -136,303 -277,926 -147,555 -149,651 -86,609 108.67%
NP 624,819 388,434 300,868 -260,513 -276,595 152,899 107,639 222.64%
-
NP to SH 683,769 422,463 308,279 153,154 83,495 259,088 157,155 166.27%
-
Tax Rate 29.49% 33.57% 31.18% 1,596.08% - 49.46% 44.59% -
Total Cost 7,775,267 5,159,099 2,478,054 12,079,809 9,007,030 5,631,511 2,740,384 100.29%
-
Net Worth 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 -1.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 75,158 - - - -
Div Payout % - - - 49.07% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 7,562,844 -1.43%
NOSH 3,765,496 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.13%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.44% 7.00% 10.83% -2.20% -3.17% 2.64% 3.78% -
ROE 9.24% 5.93% 4.41% 2.04% 1.11% 3.38% 2.08% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 223.29 147.62 73.95 314.52 232.32 153.93 75.79 105.37%
EPS 18.19 11.24 8.20 4.08 2.22 6.89 4.18 166.30%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.9671 1.895 1.8609 2.0025 1.9959 2.0405 2.0125 -1.50%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 218.89 144.56 72.41 307.98 227.50 150.73 74.21 105.53%
EPS 17.82 11.01 8.03 3.99 2.18 6.75 4.10 166.08%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 1.9283 1.8556 1.8223 1.9609 1.9545 1.9981 1.9707 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.60 4.00 3.20 2.66 3.22 3.11 5.22 -
P/RPS 1.61 2.71 4.33 0.85 1.39 2.02 6.89 -62.02%
P/EPS 19.81 35.58 39.01 65.27 144.93 45.11 124.82 -70.65%
EY 5.05 2.81 2.56 1.53 0.69 2.22 0.80 241.17%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 1.83 2.11 1.72 1.33 1.61 1.52 2.59 -20.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 26/02/19 26/11/18 29/08/18 22/05/18 -
Price 3.73 4.08 3.46 3.02 2.32 3.57 4.20 -
P/RPS 1.67 2.76 4.68 0.96 1.00 2.32 5.54 -55.00%
P/EPS 20.52 36.29 42.18 74.10 104.42 51.78 100.43 -65.27%
EY 4.87 2.76 2.37 1.35 0.96 1.93 1.00 187.03%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 1.90 2.15 1.86 1.51 1.16 1.75 2.09 -6.15%

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