[TM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.65%
YoY- -20.08%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,821,750 2,620,036 2,979,797 2,610,439 2,613,794 2,424,649 2,809,362 0.29%
PBT 309,323 279,638 309,681 264,933 241,881 229,550 346,219 -7.25%
Tax -84,859 -60,813 45,302 -16,514 -19,767 -7,250 31,438 -
NP 224,464 218,825 354,983 248,419 222,114 222,300 377,657 -29.37%
-
NP to SH 214,030 210,631 344,243 240,884 213,843 213,241 363,246 -29.78%
-
Tax Rate 27.43% 21.75% -14.63% 6.23% 8.17% 3.16% -9.08% -
Total Cost 2,597,286 2,401,211 2,624,814 2,362,020 2,391,680 2,202,349 2,431,705 4.50%
-
Net Worth 7,291,002 7,331,318 7,138,569 6,762,290 6,845,836 7,099,923 6,863,568 4.12%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 340,583 - 583,280 - 350,445 - 434,470 -15.02%
Div Payout % 159.13% - 169.44% - 163.88% - 119.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,291,002 7,331,318 7,138,569 6,762,290 6,845,836 7,099,923 6,863,568 4.12%
NOSH 3,585,092 3,576,078 3,578,409 3,579,257 3,575,969 3,577,869 3,561,235 0.44%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.95% 8.35% 11.91% 9.52% 8.50% 9.17% 13.44% -
ROE 2.94% 2.87% 4.82% 3.56% 3.12% 3.00% 5.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.71 73.27 83.27 72.93 73.09 67.77 78.89 -0.15%
EPS 5.97 5.89 9.62 6.73 5.98 5.96 10.20 -30.09%
DPS 9.50 0.00 16.30 0.00 9.80 0.00 12.20 -15.39%
NAPS 2.0337 2.0501 1.9949 1.8893 1.9144 1.9844 1.9273 3.65%
Adjusted Per Share Value based on latest NOSH - 3,579,257
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.53 68.27 77.65 68.02 68.11 63.18 73.20 0.30%
EPS 5.58 5.49 8.97 6.28 5.57 5.56 9.47 -29.78%
DPS 8.87 0.00 15.20 0.00 9.13 0.00 11.32 -15.04%
NAPS 1.8998 1.9103 1.8601 1.7621 1.7838 1.85 1.7885 4.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.35 5.89 5.55 5.24 5.40 5.39 6.04 -
P/RPS 8.07 8.04 6.66 7.18 7.39 7.95 7.66 3.54%
P/EPS 106.37 100.00 57.69 77.86 90.30 90.44 59.22 47.92%
EY 0.94 1.00 1.73 1.28 1.11 1.11 1.69 -32.43%
DY 1.50 0.00 2.94 0.00 1.81 0.00 2.02 -18.04%
P/NAPS 3.12 2.87 2.78 2.77 2.82 2.72 3.13 -0.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 6.27 6.38 5.59 5.14 5.26 5.47 5.32 -
P/RPS 7.97 8.71 6.71 7.05 7.20 8.07 6.74 11.85%
P/EPS 105.03 108.32 58.11 76.37 87.96 91.78 52.16 59.66%
EY 0.95 0.92 1.72 1.31 1.14 1.09 1.92 -37.52%
DY 1.52 0.00 2.92 0.00 1.86 0.00 2.29 -23.96%
P/NAPS 3.08 3.11 2.80 2.72 2.75 2.76 2.76 7.60%

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