[TM] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
05-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.86%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,104,904 12,170,091 12,060,901 12,008,299 12,007,733 11,803,010 11,721,640 2.17%
PBT 834,547 789,147 918,627 1,032,597 1,072,752 1,133,024 911,878 -5.74%
Tax -269,379 -281,819 -305,224 -365,493 -389,632 -366,594 -320,061 -10.86%
NP 565,168 507,328 613,403 667,104 683,120 766,430 591,817 -3.02%
-
NP to SH 755,062 684,030 776,031 814,153 821,182 893,798 700,278 5.15%
-
Tax Rate 32.28% 35.71% 33.23% 35.40% 36.32% 32.36% 35.10% -
Total Cost 11,539,736 11,662,763 11,447,498 11,341,195 11,324,613 11,036,580 11,129,823 2.44%
-
Net Worth 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 7,780,428 -0.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 811,713 807,955 807,955 804,198 804,198 804,198 804,198 0.62%
Div Payout % 107.50% 118.12% 104.11% 98.78% 97.93% 89.98% 114.84% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 7,780,428 -0.89%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.67% 4.17% 5.09% 5.56% 5.69% 6.49% 5.05% -
ROE 9.84% 9.16% 10.09% 10.82% 10.67% 11.85% 9.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 322.12 323.85 320.94 319.55 319.53 314.08 311.92 2.17%
EPS 20.09 18.20 20.65 21.66 21.85 23.78 18.63 5.16%
DPS 21.60 21.50 21.50 21.40 21.40 21.40 21.40 0.62%
NAPS 2.0426 1.9869 2.047 2.0016 2.0474 2.0068 2.0704 -0.89%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 315.42 317.12 314.27 312.90 312.89 307.55 305.43 2.17%
EPS 19.67 17.82 20.22 21.21 21.40 23.29 18.25 5.12%
DPS 21.15 21.05 21.05 20.96 20.96 20.96 20.96 0.60%
NAPS 2.0001 1.9456 2.0045 1.96 2.0048 1.9651 2.0274 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.65 6.42 5.95 6.78 6.77 6.60 6.78 -
P/RPS 2.06 1.98 1.85 2.12 2.12 2.10 2.17 -3.41%
P/EPS 33.10 35.27 28.81 31.29 30.98 27.75 36.38 -6.11%
EY 3.02 2.84 3.47 3.20 3.23 3.60 2.75 6.44%
DY 3.25 3.35 3.61 3.16 3.16 3.24 3.16 1.89%
P/NAPS 3.26 3.23 2.91 3.39 3.31 3.29 3.27 -0.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 05/12/16 30/08/16 25/05/16 24/02/16 -
Price 6.42 6.44 6.14 6.14 6.84 6.67 6.62 -
P/RPS 1.99 1.99 1.91 1.92 2.14 2.12 2.12 -4.13%
P/EPS 31.95 35.38 29.73 28.34 31.30 28.04 35.53 -6.84%
EY 3.13 2.83 3.36 3.53 3.19 3.57 2.81 7.46%
DY 3.36 3.34 3.50 3.49 3.13 3.21 3.23 2.66%
P/NAPS 3.14 3.24 3.00 3.07 3.34 3.32 3.20 -1.25%

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