[TM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 34.29%
YoY- 60.6%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 8,375,942 5,572,564 2,809,659 10,840,308 7,838,977 5,149,101 2,557,115 120.39%
PBT 1,052,744 700,111 406,972 1,278,591 919,671 505,323 160,091 250.59%
Tax -242,023 -160,068 -83,638 -282,559 -182,939 -89,094 -19,477 435.66%
NP 810,721 540,043 323,334 996,032 736,732 416,229 140,614 221.19%
-
NP to SH 815,270 544,059 325,465 1,016,105 756,669 427,268 152,523 205.39%
-
Tax Rate 22.99% 22.86% 20.55% 22.10% 19.89% 17.63% 12.17% -
Total Cost 7,565,221 5,032,521 2,486,325 9,844,276 7,102,245 4,732,872 2,416,501 113.85%
-
Net Worth 7,416,454 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 2.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 264,159 264,159 - 539,630 256,326 256,072 - -
Div Payout % 32.40% 48.55% - 53.11% 33.88% 59.93% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,416,454 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 2.56%
NOSH 3,773,700 3,773,700 3,773,700 3,773,642 3,773,579 3,765,777 3,765,777 0.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.68% 9.69% 11.51% 9.19% 9.40% 8.08% 5.50% -
ROE 10.99% 7.36% 4.54% 14.26% 11.02% 5.75% 2.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 221.96 147.67 74.45 287.26 207.96 136.73 67.90 120.10%
EPS 21.60 14.42 8.62 26.96 20.09 11.35 4.05 204.94%
DPS 7.00 7.00 0.00 14.30 6.80 6.80 0.00 -
NAPS 1.9653 1.9601 1.9002 1.888 1.822 1.972 1.896 2.41%
Adjusted Per Share Value based on latest NOSH - 3,773,642
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 218.25 145.21 73.21 282.47 204.26 134.17 66.63 120.39%
EPS 21.24 14.18 8.48 26.48 19.72 11.13 3.97 205.58%
DPS 6.88 6.88 0.00 14.06 6.68 6.67 0.00 -
NAPS 1.9325 1.9274 1.8685 1.8565 1.7896 1.935 1.8605 2.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.70 6.07 6.13 5.41 4.13 4.15 3.75 -
P/RPS 2.57 4.11 8.23 1.88 1.99 3.04 5.52 -39.90%
P/EPS 26.38 42.10 71.08 20.09 20.57 36.58 92.59 -56.66%
EY 3.79 2.38 1.41 4.98 4.86 2.73 1.08 130.75%
DY 1.23 1.15 0.00 2.64 1.65 1.64 0.00 -
P/NAPS 2.90 3.10 3.23 2.87 2.27 2.10 1.98 28.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 24/02/21 25/11/20 27/08/20 20/05/20 -
Price 5.43 6.06 6.07 6.46 4.84 4.11 4.33 -
P/RPS 2.45 4.10 8.15 2.25 2.33 3.01 6.38 -47.13%
P/EPS 25.13 42.03 70.38 23.99 24.11 36.22 106.91 -61.87%
EY 3.98 2.38 1.42 4.17 4.15 2.76 0.94 161.49%
DY 1.29 1.16 0.00 2.21 1.40 1.65 0.00 -
P/NAPS 2.76 3.09 3.19 3.42 2.66 2.08 2.28 13.57%

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