[TM] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.31%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 10,451,969 11,200,114 11,640,580 11,846,896 11,765,158 11,382,946 10,770,394 -0.49%
PBT 1,226,228 1,181,537 -172,053 987,276 1,077,201 916,242 1,135,800 1.28%
Tax -243,918 -348,445 -196,740 -309,534 -399,329 -338,753 -289,356 -2.80%
NP 982,309 833,092 -368,793 677,741 677,872 577,489 846,444 2.50%
-
NP to SH 1,008,892 911,692 111,326 870,313 828,968 677,134 818,013 3.55%
-
Tax Rate 19.89% 29.49% - 31.35% 37.07% 36.97% 25.48% -
Total Cost 9,469,660 10,367,022 12,009,373 11,169,154 11,087,286 10,805,457 9,923,950 -0.77%
-
Net Worth 6,868,029 7,400,230 7,500,462 7,530,525 7,521,882 7,504,245 6,908,577 -0.09%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 341,767 - - 470,994 465,983 463,040 457,394 -4.73%
Div Payout % 33.88% - - 54.12% 56.21% 68.38% 55.92% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 6,868,029 7,400,230 7,500,462 7,530,525 7,521,882 7,504,245 6,908,577 -0.09%
NOSH 3,773,579 3,765,496 3,757,934 3,757,934 3,757,934 3,734,198 3,611,006 0.73%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.40% 7.44% -3.17% 5.72% 5.76% 5.07% 7.86% -
ROE 14.69% 12.32% 1.48% 11.56% 11.02% 9.02% 11.84% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 277.28 297.72 309.76 315.25 313.08 304.83 298.27 -1.20%
EPS 26.79 24.25 2.96 23.16 22.05 18.13 22.65 2.83%
DPS 9.07 0.00 0.00 12.53 12.40 12.40 12.67 -5.41%
NAPS 1.822 1.9671 1.9959 2.0039 2.0016 2.0096 1.9132 -0.80%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 272.40 291.90 303.38 308.76 306.63 296.67 280.70 -0.49%
EPS 26.29 23.76 2.90 22.68 21.60 17.65 21.32 3.55%
DPS 8.91 0.00 0.00 12.28 12.14 12.07 11.92 -4.73%
NAPS 1.79 1.9287 1.9548 1.9626 1.9604 1.9558 1.8005 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 4.13 3.60 3.22 6.50 6.78 6.68 6.60 -
P/RPS 1.49 1.21 1.04 2.06 2.17 2.19 2.21 -6.35%
P/EPS 15.43 14.86 108.69 28.07 30.74 36.84 29.13 -10.04%
EY 6.48 6.73 0.92 3.56 3.25 2.71 3.43 11.17%
DY 2.20 0.00 0.00 1.93 1.83 1.86 1.92 2.29%
P/NAPS 2.27 1.83 1.61 3.24 3.39 3.32 3.45 -6.73%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 26/11/18 22/11/17 05/12/16 26/11/15 26/11/14 -
Price 4.84 3.73 2.32 6.00 6.14 6.59 7.24 -
P/RPS 1.75 1.25 0.75 1.90 1.96 2.16 2.43 -5.31%
P/EPS 18.08 15.39 78.31 25.91 27.83 36.34 31.96 -9.04%
EY 5.53 6.50 1.28 3.86 3.59 2.75 3.13 9.94%
DY 1.87 0.00 0.00 2.09 2.02 1.88 1.75 1.11%
P/NAPS 2.66 1.90 1.16 2.99 3.07 3.28 3.78 -5.68%

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