[TM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.96%
YoY- 53.47%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,774,069 2,620,036 2,424,649 2,383,847 2,148,199 2,124,883 2,105,415 4.70%
PBT 172,078 279,638 229,550 299,288 227,274 352,587 91,322 11.13%
Tax -56,171 -60,813 -7,250 -40,654 -52,597 -101,651 -55,081 0.32%
NP 115,907 218,825 222,300 258,634 174,677 250,936 36,241 21.37%
-
NP to SH 128,915 210,631 213,241 250,628 163,305 242,943 27,737 29.16%
-
Tax Rate 32.64% 21.75% 3.16% 13.58% 23.14% 28.83% 60.32% -
Total Cost 2,658,162 2,401,211 2,202,349 2,125,213 1,973,522 1,873,947 2,069,174 4.26%
-
Net Worth 7,706,293 7,331,318 7,099,923 7,733,305 7,850,355 7,508,699 10,123,657 -4.44%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 7,706,293 7,331,318 7,099,923 7,733,305 7,850,355 7,508,699 10,123,657 -4.44%
NOSH 3,715,129 3,576,078 3,577,869 3,580,399 3,550,108 3,520,912 3,467,124 1.15%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.18% 8.35% 9.17% 10.85% 8.13% 11.81% 1.72% -
ROE 1.67% 2.87% 3.00% 3.24% 2.08% 3.24% 0.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 74.67 73.27 67.77 66.58 60.51 60.35 60.73 3.50%
EPS 3.47 5.89 5.96 7.00 4.60 6.90 0.80 27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0743 2.0501 1.9844 2.1599 2.2113 2.1326 2.9199 -5.53%
Adjusted Per Share Value based on latest NOSH - 3,580,399
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 72.30 68.28 63.19 62.13 55.99 55.38 54.87 4.70%
EPS 3.36 5.49 5.56 6.53 4.26 6.33 0.72 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0084 1.9107 1.8504 2.0155 2.046 1.9569 2.6385 -4.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.27 5.89 5.39 5.32 4.04 3.44 1.76 -
P/RPS 9.74 8.04 7.95 7.99 6.68 5.70 2.90 22.36%
P/EPS 209.51 100.00 90.44 76.00 87.83 49.86 220.00 -0.81%
EY 0.48 1.00 1.11 1.32 1.14 2.01 0.45 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.87 2.72 2.46 1.83 1.61 0.60 34.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 30/05/13 30/05/12 25/05/11 27/05/10 21/05/09 -
Price 7.28 6.38 5.47 5.37 3.90 3.26 1.90 -
P/RPS 9.75 8.71 8.07 8.07 6.45 5.40 3.13 20.83%
P/EPS 209.80 108.32 91.78 76.71 84.78 47.25 237.50 -2.04%
EY 0.48 0.92 1.09 1.30 1.18 2.12 0.42 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.11 2.76 2.49 1.76 1.53 0.65 32.43%

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