[TM] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 342.55%
YoY- 96.16%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,034,110 2,852,553 2,768,611 2,778,922 3,088,861 2,946,025 2,936,387 2.20%
PBT 38,912 301,466 147,516 437,171 146,453 -431,590 108,302 -49.36%
Tax -106,331 -65,081 -59,950 -136,303 -130,371 2,096 -63,042 41.55%
NP -67,419 236,385 87,566 300,868 16,082 -429,494 45,260 -
-
NP to SH -51,093 261,306 114,184 308,279 69,659 -175,593 101,933 -
-
Tax Rate 273.26% 21.59% 40.64% 31.18% 89.02% - 58.21% -
Total Cost 3,101,529 2,616,168 2,681,045 2,478,054 3,072,779 3,375,519 2,891,127 4.78%
-
Net Worth 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 -2.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 379,400 - - - 75,158 - - -
Div Payout % 0.00% - - - 107.90% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 -2.26%
NOSH 3,765,677 3,765,496 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.13%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -2.22% 8.29% 3.16% 10.83% 0.52% -14.58% 1.54% -
ROE -0.69% 3.53% 1.60% 4.41% 0.93% -2.34% 1.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.97 75.83 73.67 73.95 82.20 78.39 78.14 1.55%
EPS -1.37 6.95 3.04 8.20 1.86 -4.67 2.71 -
DPS 10.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9527 1.9671 1.895 1.8609 2.0025 1.9959 2.0405 -2.88%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.08 74.34 72.16 72.43 80.50 76.78 76.53 2.20%
EPS -1.33 6.81 2.98 8.03 1.82 -4.58 2.66 -
DPS 9.89 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 1.9308 1.9287 1.856 1.8226 1.9613 1.9548 1.9985 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.82 3.60 4.00 3.20 2.66 3.22 3.11 -
P/RPS 4.78 4.75 5.43 4.33 3.24 4.11 3.98 12.94%
P/EPS -283.66 51.83 131.64 39.01 143.50 -68.91 114.66 -
EY -0.35 1.93 0.76 2.56 0.70 -1.45 0.87 -
DY 2.62 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 1.96 1.83 2.11 1.72 1.33 1.61 1.52 18.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 26/11/19 28/08/19 30/05/19 26/02/19 26/11/18 29/08/18 -
Price 3.82 3.73 4.08 3.46 3.02 2.32 3.57 -
P/RPS 4.78 4.92 5.54 4.68 3.67 2.96 4.57 3.03%
P/EPS -283.66 53.70 134.28 42.18 162.92 -49.65 131.61 -
EY -0.35 1.86 0.74 2.37 0.61 -2.01 0.76 -
DY 2.62 0.00 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 1.96 1.90 2.15 1.86 1.51 1.16 1.75 7.82%

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