[TM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -7.47%
YoY- 313.1%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,838,977 5,149,101 2,557,115 11,434,196 8,400,086 5,547,533 2,778,922 99.26%
PBT 919,671 505,323 160,091 925,065 886,153 584,687 437,171 63.95%
Tax -182,939 -89,094 -19,477 -367,665 -261,334 -196,253 -136,303 21.60%
NP 736,732 416,229 140,614 557,400 624,819 388,434 300,868 81.37%
-
NP to SH 756,669 427,268 152,523 632,676 683,769 422,463 308,279 81.66%
-
Tax Rate 19.89% 17.63% 12.17% 39.74% 29.49% 33.57% 31.18% -
Total Cost 7,102,245 4,732,872 2,416,501 10,876,796 7,775,267 5,159,099 2,478,054 101.38%
-
Net Worth 6,868,029 7,426,113 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 -1.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 256,326 256,072 - 379,400 - - - -
Div Payout % 33.88% 59.93% - 59.97% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 6,868,029 7,426,113 7,139,914 7,408,543 7,400,230 7,121,286 6,993,141 -1.19%
NOSH 3,773,579 3,765,777 3,765,777 3,765,677 3,765,496 3,757,934 3,757,934 0.27%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.40% 8.08% 5.50% 4.87% 7.44% 7.00% 10.83% -
ROE 11.02% 5.75% 2.14% 8.54% 9.24% 5.93% 4.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.96 136.73 67.90 301.38 223.29 147.62 73.95 98.85%
EPS 20.09 11.35 4.05 16.82 18.19 11.24 8.20 81.44%
DPS 6.80 6.80 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.822 1.972 1.896 1.9527 1.9671 1.895 1.8609 -1.39%
Adjusted Per Share Value based on latest NOSH - 3,765,677
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 204.30 134.20 66.64 298.00 218.93 144.58 72.43 99.25%
EPS 19.72 11.14 3.98 16.49 17.82 11.01 8.03 81.72%
DPS 6.68 6.67 0.00 9.89 0.00 0.00 0.00 -
NAPS 1.79 1.9354 1.8608 1.9308 1.9287 1.856 1.8226 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.13 4.15 3.75 3.82 3.60 4.00 3.20 -
P/RPS 1.99 3.04 5.52 1.27 1.61 2.71 4.33 -40.36%
P/EPS 20.57 36.58 92.59 22.91 19.81 35.58 39.01 -34.65%
EY 4.86 2.73 1.08 4.37 5.05 2.81 2.56 53.14%
DY 1.65 1.64 0.00 2.62 0.00 0.00 0.00 -
P/NAPS 2.27 2.10 1.98 1.96 1.83 2.11 1.72 20.25%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 20/05/20 21/02/20 26/11/19 28/08/19 30/05/19 -
Price 4.84 4.11 4.33 3.82 3.73 4.08 3.46 -
P/RPS 2.33 3.01 6.38 1.27 1.67 2.76 4.68 -37.10%
P/EPS 24.11 36.22 106.91 22.91 20.52 36.29 42.18 -31.05%
EY 4.15 2.76 0.94 4.37 4.87 2.76 2.37 45.12%
DY 1.40 1.65 0.00 2.62 0.00 0.00 0.00 -
P/NAPS 2.66 2.08 2.28 1.96 1.90 2.15 1.86 26.85%

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