[TM] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 325.13%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,978,262 3,158,137 3,089,269 2,892,418 3,153,082 2,803,378 2,762,905 5.11%
PBT 214,008 460,251 545,110 467,144 194,121 352,633 293,139 -18.87%
Tax -53,569 -195,514 -165,779 -127,450 -126,915 -81,955 -76,430 -21.04%
NP 160,439 264,737 379,331 339,694 67,206 270,678 216,709 -18.11%
-
NP to SH 160,175 265,198 378,063 339,845 79,940 271,211 218,594 -18.67%
-
Tax Rate 25.03% 42.48% 30.41% 27.28% 65.38% 23.24% 26.07% -
Total Cost 2,817,823 2,893,400 2,709,938 2,552,724 3,085,876 2,532,700 2,546,196 6.97%
-
Net Worth 7,918,528 7,924,709 8,010,812 7,617,215 7,502,495 7,416,454 7,396,831 4.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 285,922 - 339,633 - 226,422 - 264,159 5.40%
Div Payout % 178.51% - 89.84% - 283.24% - 120.84% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 7,918,528 7,924,709 8,010,812 7,617,215 7,502,495 7,416,454 7,396,831 4.63%
NOSH 3,821,010 3,787,668 3,773,700 3,773,700 3,773,700 3,773,700 3,773,700 0.83%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.39% 8.38% 12.28% 11.74% 2.13% 9.66% 7.84% -
ROE 2.02% 3.35% 4.72% 4.46% 1.07% 3.66% 2.96% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 78.12 83.47 81.86 76.65 83.55 74.29 73.21 4.41%
EPS 4.20 7.01 10.02 9.01 2.12 7.19 5.79 -19.22%
DPS 7.50 0.00 9.00 0.00 6.00 0.00 7.00 4.69%
NAPS 2.0771 2.0946 2.1228 2.0185 1.9881 1.9653 1.9601 3.92%
Adjusted Per Share Value based on latest NOSH - 3,773,700
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 77.62 82.31 80.51 75.38 82.18 73.06 72.01 5.11%
EPS 4.17 6.91 9.85 8.86 2.08 7.07 5.70 -18.76%
DPS 7.45 0.00 8.85 0.00 5.90 0.00 6.88 5.43%
NAPS 2.0638 2.0654 2.0878 1.9852 1.9553 1.9329 1.9278 4.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 5.40 5.47 5.25 4.89 5.50 5.70 6.07 -
P/RPS 6.91 6.55 6.41 6.38 6.58 7.67 8.29 -11.40%
P/EPS 128.52 78.04 52.40 54.30 259.64 79.31 104.79 14.53%
EY 0.78 1.28 1.91 1.84 0.39 1.26 0.95 -12.28%
DY 1.39 0.00 1.71 0.00 1.09 0.00 1.15 13.43%
P/NAPS 2.60 2.61 2.47 2.42 2.77 2.90 3.10 -11.03%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 24/08/22 25/05/22 25/02/22 25/11/21 27/08/21 -
Price 5.03 5.45 5.65 4.71 5.35 5.43 6.06 -
P/RPS 6.44 6.53 6.90 6.15 6.40 7.31 8.28 -15.38%
P/EPS 119.72 77.75 56.40 52.30 252.56 75.55 104.62 9.37%
EY 0.84 1.29 1.77 1.91 0.40 1.32 0.96 -8.49%
DY 1.49 0.00 1.59 0.00 1.12 0.00 1.16 18.11%
P/NAPS 2.42 2.60 2.66 2.33 2.69 2.76 3.09 -14.99%

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