[TM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.04%
YoY- 63.06%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 5,981,687 5,572,564 5,149,101 5,547,533 5,784,410 5,944,758 5,900,755 0.22%
PBT 1,012,254 700,111 505,323 584,687 302,550 504,949 589,029 9.43%
Tax -293,229 -160,068 -89,094 -196,253 -149,651 -164,023 -199,868 6.59%
NP 719,025 540,043 416,229 388,434 152,899 340,926 389,161 10.76%
-
NP to SH 717,908 544,059 427,268 422,463 259,088 440,916 461,885 7.62%
-
Tax Rate 28.97% 22.86% 17.63% 33.57% 49.46% 32.48% 33.93% -
Total Cost 5,262,662 5,032,521 4,732,872 5,159,099 5,631,511 5,603,832 5,511,594 -0.76%
-
Net Worth 8,010,812 7,396,831 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 0.67%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 339,633 264,159 256,072 - - 353,245 349,487 -0.47%
Div Payout % 47.31% 48.55% 59.93% - - 80.12% 75.67% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 8,010,812 7,396,831 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 0.67%
NOSH 3,773,700 3,773,700 3,765,777 3,757,934 3,757,934 3,757,934 3,757,934 0.06%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.02% 9.69% 8.08% 7.00% 2.64% 5.73% 6.60% -
ROE 8.96% 7.36% 5.75% 5.93% 3.38% 5.74% 6.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 158.51 147.67 136.73 147.62 153.93 158.19 157.02 0.15%
EPS 19.02 14.42 11.35 11.24 6.89 11.73 12.29 7.54%
DPS 9.00 7.00 6.80 0.00 0.00 9.40 9.30 -0.54%
NAPS 2.1228 1.9601 1.972 1.895 2.0405 2.0426 2.0474 0.60%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 155.87 145.21 134.17 144.55 150.73 154.90 153.76 0.22%
EPS 18.71 14.18 11.13 11.01 6.75 11.49 12.04 7.62%
DPS 8.85 6.88 6.67 0.00 0.00 9.20 9.11 -0.48%
NAPS 2.0874 1.9274 1.935 1.8556 1.9981 2.0001 2.0048 0.67%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.25 6.07 4.15 4.00 3.11 6.65 6.77 -
P/RPS 3.31 4.11 3.04 2.71 2.02 4.20 4.31 -4.30%
P/EPS 27.60 42.10 36.58 35.58 45.11 56.68 55.08 -10.87%
EY 3.62 2.38 2.73 2.81 2.22 1.76 1.82 12.13%
DY 1.71 1.15 1.64 0.00 0.00 1.41 1.37 3.76%
P/NAPS 2.47 3.10 2.10 2.11 1.52 3.26 3.31 -4.75%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 27/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 -
Price 5.65 6.06 4.11 4.08 3.57 6.42 6.84 -
P/RPS 3.56 4.10 3.01 2.76 2.32 4.06 4.36 -3.32%
P/EPS 29.70 42.03 36.22 36.29 51.78 54.72 55.65 -9.93%
EY 3.37 2.38 2.76 2.76 1.93 1.83 1.80 11.01%
DY 1.59 1.16 1.65 0.00 0.00 1.46 1.36 2.63%
P/NAPS 2.66 3.09 2.08 2.15 1.75 3.14 3.34 -3.72%

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