[TM] YoY Annualized Quarter 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- -10.26%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,200,114 11,640,580 11,846,896 11,765,158 11,382,946 10,770,394 10,198,509 1.57%
PBT 1,181,537 -172,053 987,276 1,077,201 916,242 1,135,800 981,818 3.13%
Tax -348,445 -196,740 -309,534 -399,329 -338,753 -289,356 -58,041 34.79%
NP 833,092 -368,793 677,741 677,872 577,489 846,444 923,777 -1.70%
-
NP to SH 911,692 111,326 870,313 828,968 677,134 818,013 890,624 0.39%
-
Tax Rate 29.49% - 31.35% 37.07% 36.97% 25.48% 5.91% -
Total Cost 10,367,022 12,009,373 11,169,154 11,087,286 10,805,457 9,923,950 9,274,732 1.87%
-
Net Worth 7,400,230 7,500,462 7,530,525 7,521,882 7,504,245 6,908,577 6,759,464 1.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 470,994 465,983 463,040 457,394 467,494 -
Div Payout % - - 54.12% 56.21% 68.38% 55.92% 52.49% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 7,400,230 7,500,462 7,530,525 7,521,882 7,504,245 6,908,577 6,759,464 1.52%
NOSH 3,765,496 3,757,934 3,757,934 3,757,934 3,734,198 3,611,006 3,577,761 0.85%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.44% -3.17% 5.72% 5.76% 5.07% 7.86% 9.06% -
ROE 12.32% 1.48% 11.56% 11.02% 9.02% 11.84% 13.18% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 297.72 309.76 315.25 313.08 304.83 298.27 285.05 0.72%
EPS 24.25 2.96 23.16 22.05 18.13 22.65 24.89 -0.43%
DPS 0.00 0.00 12.53 12.40 12.40 12.67 13.07 -
NAPS 1.9671 1.9959 2.0039 2.0016 2.0096 1.9132 1.8893 0.67%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 291.90 303.38 308.76 306.63 296.67 280.70 265.80 1.57%
EPS 23.76 2.90 22.68 21.60 17.65 21.32 23.21 0.39%
DPS 0.00 0.00 12.28 12.14 12.07 11.92 12.18 -
NAPS 1.9287 1.9548 1.9626 1.9604 1.9558 1.8005 1.7617 1.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.60 3.22 6.50 6.78 6.68 6.60 5.24 -
P/RPS 1.21 1.04 2.06 2.17 2.19 2.21 1.84 -6.74%
P/EPS 14.86 108.69 28.07 30.74 36.84 29.13 21.05 -5.63%
EY 6.73 0.92 3.56 3.25 2.71 3.43 4.75 5.97%
DY 0.00 0.00 1.93 1.83 1.86 1.92 2.49 -
P/NAPS 1.83 1.61 3.24 3.39 3.32 3.45 2.77 -6.67%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 22/11/17 05/12/16 26/11/15 26/11/14 28/11/13 -
Price 3.73 2.32 6.00 6.14 6.59 7.24 5.14 -
P/RPS 1.25 0.75 1.90 1.96 2.16 2.43 1.80 -5.89%
P/EPS 15.39 78.31 25.91 27.83 36.34 31.96 20.65 -4.77%
EY 6.50 1.28 3.86 3.59 2.75 3.13 4.84 5.03%
DY 0.00 0.00 2.09 2.02 1.88 1.75 2.54 -
P/NAPS 1.90 1.16 2.99 3.07 3.28 3.78 2.72 -5.80%

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