[TM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 83.43%
YoY- -83.53%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 11,529,024 10,840,308 11,434,196 11,819,296 12,085,092 12,060,901 11,721,640 -0.27%
PBT 1,246,865 1,278,591 925,065 17,413 1,048,022 918,627 911,878 5.34%
Tax -368,938 -282,559 -367,665 -277,926 -317,476 -305,224 -320,061 2.39%
NP 877,927 996,032 557,400 -260,513 730,546 613,403 591,817 6.78%
-
NP to SH 895,210 1,016,105 632,676 153,154 929,749 776,031 700,278 4.17%
-
Tax Rate 29.59% 22.10% 39.74% 1,596.08% 30.29% 33.23% 35.10% -
Total Cost 10,651,097 9,844,276 10,876,796 12,079,809 11,354,546 11,447,498 11,129,823 -0.72%
-
Net Worth 7,502,495 7,124,637 7,408,543 7,525,264 7,843,561 7,692,492 7,780,428 -0.60%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 490,581 539,630 379,400 75,158 807,955 807,955 804,198 -7.90%
Div Payout % 54.80% 53.11% 59.97% 49.07% 86.90% 104.11% 114.84% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 7,502,495 7,124,637 7,408,543 7,525,264 7,843,561 7,692,492 7,780,428 -0.60%
NOSH 3,773,700 3,773,642 3,765,677 3,757,934 3,757,934 3,757,934 3,757,934 0.06%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.61% 9.19% 4.87% -2.20% 6.05% 5.09% 5.05% -
ROE 11.93% 14.26% 8.54% 2.04% 11.85% 10.09% 9.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 305.51 287.26 301.38 314.52 321.59 320.94 311.92 -0.34%
EPS 23.72 26.96 16.82 4.08 24.74 20.65 18.72 4.02%
DPS 13.00 14.30 10.00 2.00 21.50 21.50 21.40 -7.96%
NAPS 1.9881 1.888 1.9527 2.0025 2.0872 2.047 2.0704 -0.67%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 300.47 282.52 298.00 308.04 314.97 314.34 305.49 -0.27%
EPS 23.33 26.48 16.49 3.99 24.23 20.23 18.25 4.17%
DPS 12.79 14.06 9.89 1.96 21.06 21.06 20.96 -7.89%
NAPS 1.9553 1.8568 1.9308 1.9613 2.0442 2.0048 2.0278 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.50 5.41 3.82 2.66 6.30 5.95 6.78 -
P/RPS 1.80 1.88 1.27 0.85 1.96 1.85 2.17 -3.06%
P/EPS 23.18 20.09 22.91 65.27 25.46 28.81 36.38 -7.23%
EY 4.31 4.98 4.37 1.53 3.93 3.47 2.75 7.76%
DY 2.36 2.64 2.62 0.75 3.41 3.61 3.16 -4.74%
P/NAPS 2.77 2.87 1.96 1.33 3.02 2.91 3.27 -2.72%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 21/02/20 26/02/19 27/02/18 22/02/17 24/02/16 -
Price 5.35 6.46 3.82 3.02 6.03 6.14 6.62 -
P/RPS 1.75 2.25 1.27 0.96 1.88 1.91 2.12 -3.14%
P/EPS 22.55 23.99 22.91 74.10 24.37 29.73 35.53 -7.29%
EY 4.43 4.17 4.37 1.35 4.10 3.36 2.81 7.87%
DY 2.43 2.21 2.62 0.66 3.57 3.50 3.23 -4.62%
P/NAPS 2.69 3.42 1.96 1.51 2.89 3.00 3.20 -2.84%

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