[TM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -32.5%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,421,756 11,096,276 10,480,144 9,698,596 9,535,388 8,592,796 8,499,532 5.04%
PBT 1,572,896 688,312 1,118,552 918,200 1,197,152 909,096 1,410,348 1.83%
Tax -410,816 -224,684 -243,252 -29,000 -162,616 -210,388 -406,604 0.17%
NP 1,162,080 463,628 875,300 889,200 1,034,536 698,708 1,003,744 2.46%
-
NP to SH 1,289,740 515,660 842,524 852,964 1,002,512 653,220 971,772 4.82%
-
Tax Rate 26.12% 32.64% 21.75% 3.16% 13.58% 23.14% 28.83% -
Total Cost 10,259,676 10,632,648 9,604,844 8,809,396 8,500,852 7,894,088 7,495,788 5.36%
-
Net Worth 7,541,423 7,706,293 7,331,318 7,099,923 7,733,305 7,850,355 7,508,699 0.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 7,541,423 7,706,293 7,331,318 7,099,923 7,733,305 7,850,355 7,508,699 0.07%
NOSH 3,757,934 3,715,129 3,576,078 3,577,869 3,580,399 3,550,108 3,520,912 1.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.17% 4.18% 8.35% 9.17% 10.85% 8.13% 11.81% -
ROE 17.10% 6.69% 11.49% 12.01% 12.96% 8.32% 12.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 303.94 298.68 293.06 271.07 266.32 242.04 241.40 3.91%
EPS 34.32 13.88 23.56 23.84 28.00 18.40 27.60 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0068 2.0743 2.0501 1.9844 2.1599 2.2113 2.1326 -1.00%
Adjusted Per Share Value based on latest NOSH - 3,577,869
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 297.68 289.19 273.14 252.77 248.51 223.95 221.52 5.04%
EPS 33.61 13.44 21.96 22.23 26.13 17.02 25.33 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9655 2.0084 1.9107 1.8504 2.0155 2.046 1.9569 0.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.60 7.27 5.89 5.39 5.32 4.04 3.44 -
P/RPS 2.17 2.43 2.01 1.99 2.00 1.67 1.43 7.19%
P/EPS 19.23 52.38 25.00 22.61 19.00 21.96 12.46 7.49%
EY 5.20 1.91 4.00 4.42 5.26 4.55 8.02 -6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.50 2.87 2.72 2.46 1.83 1.61 12.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 28/05/14 30/05/13 30/05/12 25/05/11 27/05/10 -
Price 6.67 7.28 6.38 5.47 5.37 3.90 3.26 -
P/RPS 2.19 2.44 2.18 2.02 2.02 1.61 1.35 8.38%
P/EPS 19.43 52.45 27.08 22.94 19.18 21.20 11.81 8.64%
EY 5.15 1.91 3.69 4.36 5.21 4.72 8.47 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.51 3.11 2.76 2.49 1.76 1.53 13.76%

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