[TM] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.89%
YoY- -50.52%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,951,501 2,892,418 2,809,659 2,557,115 2,778,922 2,848,023 2,964,629 -0.07%
PBT 420,994 467,144 406,972 160,091 437,171 194,248 263,744 8.10%
Tax -89,579 -127,450 -83,638 -19,477 -136,303 -86,609 -79,299 2.05%
NP 331,415 339,694 323,334 140,614 300,868 107,639 184,445 10.25%
-
NP to SH 330,097 339,845 325,465 152,523 308,279 157,155 230,434 6.17%
-
Tax Rate 21.28% 27.28% 20.55% 12.17% 31.18% 44.59% 30.07% -
Total Cost 2,620,086 2,552,724 2,486,325 2,416,501 2,478,054 2,740,384 2,780,184 -0.98%
-
Net Worth 7,976,234 7,617,215 7,170,786 7,139,914 6,993,141 7,562,844 7,466,640 1.10%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,976,234 7,617,215 7,170,786 7,139,914 6,993,141 7,562,844 7,466,640 1.10%
NOSH 3,821,977 3,773,700 3,773,700 3,765,777 3,757,934 3,757,934 3,757,934 0.28%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.23% 11.74% 11.51% 5.50% 10.83% 3.78% 6.22% -
ROE 4.14% 4.46% 4.54% 2.14% 4.41% 2.08% 3.09% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 77.23 76.65 74.45 67.90 73.95 75.79 78.89 -0.35%
EPS 8.64 9.01 8.62 4.05 8.20 4.18 6.13 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0872 2.0185 1.9002 1.896 1.8609 2.0125 1.9869 0.82%
Adjusted Per Share Value based on latest NOSH - 3,765,777
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 76.91 75.37 73.21 66.63 72.41 74.21 77.25 -0.07%
EPS 8.60 8.86 8.48 3.97 8.03 4.10 6.00 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0784 1.9848 1.8685 1.8605 1.8222 1.9707 1.9456 1.10%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.90 4.89 6.13 3.75 3.20 5.22 6.42 -
P/RPS 6.34 6.38 8.23 5.52 4.33 6.89 8.14 -4.07%
P/EPS 56.73 54.30 71.08 92.59 39.01 124.82 104.70 -9.70%
EY 1.76 1.84 1.41 1.08 2.56 0.80 0.96 10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.42 3.23 1.98 1.72 2.59 3.23 -5.16%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 27/05/21 20/05/20 30/05/19 22/05/18 23/05/17 -
Price 5.00 4.71 6.07 4.33 3.46 4.20 6.44 -
P/RPS 6.47 6.15 8.15 6.38 4.68 5.54 8.16 -3.79%
P/EPS 57.88 52.30 70.38 106.91 42.18 100.43 105.02 -9.44%
EY 1.73 1.91 1.42 0.94 2.37 1.00 0.95 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.33 3.19 2.28 1.86 2.09 3.24 -4.87%

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