[TM] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -53.96%
YoY- 150.11%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,778,922 2,848,023 2,964,629 2,855,439 2,774,069 2,620,036 2,424,649 2.29%
PBT 437,171 194,248 263,744 393,224 172,078 279,638 229,550 11.32%
Tax -136,303 -86,609 -79,299 -102,704 -56,171 -60,813 -7,250 63.02%
NP 300,868 107,639 184,445 290,520 115,907 218,825 222,300 5.17%
-
NP to SH 308,279 157,155 230,434 322,435 128,915 210,631 213,241 6.33%
-
Tax Rate 31.18% 44.59% 30.07% 26.12% 32.64% 21.75% 3.16% -
Total Cost 2,478,054 2,740,384 2,780,184 2,564,919 2,658,162 2,401,211 2,202,349 1.98%
-
Net Worth 6,993,141 7,562,844 7,466,640 7,541,423 7,706,293 7,331,318 7,099,923 -0.25%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 6,993,141 7,562,844 7,466,640 7,541,423 7,706,293 7,331,318 7,099,923 -0.25%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,715,129 3,576,078 3,577,869 0.82%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.83% 3.78% 6.22% 10.17% 4.18% 8.35% 9.17% -
ROE 4.41% 2.08% 3.09% 4.28% 1.67% 2.87% 3.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 73.95 75.79 78.89 75.98 74.67 73.27 67.77 1.46%
EPS 8.20 4.18 6.13 8.58 3.47 5.89 5.96 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8609 2.0125 1.9869 2.0068 2.0743 2.0501 1.9844 -1.06%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.41 74.21 77.25 74.40 72.28 68.27 63.18 2.29%
EPS 8.03 4.10 6.00 8.40 3.36 5.49 5.56 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8222 1.9707 1.9456 1.9651 2.008 1.9103 1.85 -0.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.20 5.22 6.42 6.60 7.27 5.89 5.39 -
P/RPS 4.33 6.89 8.14 8.69 9.74 8.04 7.95 -9.62%
P/EPS 39.01 124.82 104.70 76.92 209.51 100.00 90.44 -13.07%
EY 2.56 0.80 0.96 1.30 0.48 1.00 1.11 14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.59 3.23 3.29 3.50 2.87 2.72 -7.35%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 22/05/18 23/05/17 25/05/16 29/05/15 28/05/14 30/05/13 -
Price 3.46 4.20 6.44 6.67 7.28 6.38 5.47 -
P/RPS 4.68 5.54 8.16 8.78 9.75 8.71 8.07 -8.67%
P/EPS 42.18 100.43 105.02 77.74 209.80 108.32 91.78 -12.14%
EY 2.37 1.00 0.95 1.29 0.48 0.92 1.09 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.09 3.24 3.32 3.51 3.11 2.76 -6.36%

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