[TM] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 11.25%
YoY- 72.95%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,951,501 2,978,262 3,158,137 3,089,269 2,892,418 3,153,082 2,803,378 3.49%
PBT 420,994 214,008 460,251 545,110 467,144 194,121 352,633 12.55%
Tax -89,579 -53,569 -195,514 -165,779 -127,450 -126,915 -81,955 6.11%
NP 331,415 160,439 264,737 379,331 339,694 67,206 270,678 14.46%
-
NP to SH 330,097 160,175 265,198 378,063 339,845 79,940 271,211 14.00%
-
Tax Rate 21.28% 25.03% 42.48% 30.41% 27.28% 65.38% 23.24% -
Total Cost 2,620,086 2,817,823 2,893,400 2,709,938 2,552,724 3,085,876 2,532,700 2.28%
-
Net Worth 7,976,234 7,918,528 7,924,709 8,010,812 7,617,215 7,502,495 7,416,454 4.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 285,922 - 339,633 - 226,422 - -
Div Payout % - 178.51% - 89.84% - 283.24% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 7,976,234 7,918,528 7,924,709 8,010,812 7,617,215 7,502,495 7,416,454 4.97%
NOSH 3,821,977 3,821,010 3,787,668 3,773,700 3,773,700 3,773,700 3,773,700 0.85%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.23% 5.39% 8.38% 12.28% 11.74% 2.13% 9.66% -
ROE 4.14% 2.02% 3.35% 4.72% 4.46% 1.07% 3.66% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 77.23 78.12 83.47 81.86 76.65 83.55 74.29 2.62%
EPS 8.64 4.20 7.01 10.02 9.01 2.12 7.19 13.04%
DPS 0.00 7.50 0.00 9.00 0.00 6.00 0.00 -
NAPS 2.0872 2.0771 2.0946 2.1228 2.0185 1.9881 1.9653 4.09%
Adjusted Per Share Value based on latest NOSH - 3,773,700
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 76.92 77.62 82.31 80.51 75.38 82.18 73.06 3.49%
EPS 8.60 4.17 6.91 9.85 8.86 2.08 7.07 13.96%
DPS 0.00 7.45 0.00 8.85 0.00 5.90 0.00 -
NAPS 2.0788 2.0638 2.0654 2.0878 1.9852 1.9553 1.9329 4.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.90 5.40 5.47 5.25 4.89 5.50 5.70 -
P/RPS 6.34 6.91 6.55 6.41 6.38 6.58 7.67 -11.93%
P/EPS 56.73 128.52 78.04 52.40 54.30 259.64 79.31 -20.03%
EY 1.76 0.78 1.28 1.91 1.84 0.39 1.26 24.98%
DY 0.00 1.39 0.00 1.71 0.00 1.09 0.00 -
P/NAPS 2.35 2.60 2.61 2.47 2.42 2.77 2.90 -13.09%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 22/11/22 24/08/22 25/05/22 25/02/22 25/11/21 -
Price 5.00 5.03 5.45 5.65 4.71 5.35 5.43 -
P/RPS 6.47 6.44 6.53 6.90 6.15 6.40 7.31 -7.82%
P/EPS 57.88 119.72 77.75 56.40 52.30 252.56 75.55 -16.28%
EY 1.73 0.84 1.29 1.77 1.91 0.40 1.32 19.78%
DY 0.00 1.49 0.00 1.59 0.00 1.12 0.00 -
P/NAPS 2.40 2.42 2.60 2.66 2.33 2.69 2.76 -8.90%

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