[TM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 39.03%
YoY- 173.85%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,840,593 2,821,750 2,613,794 2,424,944 2,233,554 2,150,938 2,128,945 4.92%
PBT 256,077 309,323 241,881 185,592 207,175 166,947 358,887 -5.46%
Tax -74,126 -84,859 -19,767 172,889 -70,139 -35,448 -85,804 -2.40%
NP 181,951 224,464 222,114 358,481 137,036 131,499 273,083 -6.54%
-
NP to SH 212,066 214,030 213,843 348,450 127,239 124,384 265,968 -3.70%
-
Tax Rate 28.95% 27.43% 8.17% -93.16% 33.85% 21.23% 23.91% -
Total Cost 2,658,642 2,597,286 2,391,680 2,066,463 2,096,518 2,019,439 1,855,862 6.17%
-
Net Worth 7,695,499 7,291,002 6,845,836 7,758,221 6,593,454 7,358,912 6,768,885 2.16%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 349,487 340,583 350,445 352,042 346,372 461,997 349,957 -0.02%
Div Payout % 164.80% 159.13% 163.88% 101.03% 272.22% 371.43% 131.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,695,499 7,291,002 6,845,836 7,758,221 6,593,454 7,358,912 6,768,885 2.16%
NOSH 3,757,934 3,585,092 3,575,969 3,592,268 3,534,416 3,553,828 3,499,578 1.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.41% 7.95% 8.50% 14.78% 6.14% 6.11% 12.83% -
ROE 2.76% 2.94% 3.12% 4.49% 1.93% 1.69% 3.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.59 78.71 73.09 67.50 63.19 60.52 60.83 3.68%
EPS 5.69 5.97 5.98 9.70 3.60 3.50 7.60 -4.70%
DPS 9.30 9.50 9.80 9.80 9.80 13.00 10.00 -1.20%
NAPS 2.0478 2.0337 1.9144 2.1597 1.8655 2.0707 1.9342 0.95%
Adjusted Per Share Value based on latest NOSH - 3,592,268
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.02 73.53 68.11 63.19 58.20 56.05 55.47 4.92%
EPS 5.53 5.58 5.57 9.08 3.32 3.24 6.93 -3.68%
DPS 9.11 8.87 9.13 9.17 9.03 12.04 9.12 -0.01%
NAPS 2.0052 1.8998 1.7838 2.0216 1.7181 1.9175 1.7638 2.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.54 6.35 5.40 5.65 3.95 3.35 2.93 -
P/RPS 8.65 8.07 7.39 8.37 6.25 5.53 4.82 10.23%
P/EPS 115.89 106.37 90.30 58.25 109.72 95.71 38.55 20.12%
EY 0.86 0.94 1.11 1.72 0.91 1.04 2.59 -16.77%
DY 1.42 1.50 1.81 1.73 2.48 3.88 3.41 -13.57%
P/NAPS 3.19 3.12 2.82 2.62 2.12 1.62 1.51 13.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 29/08/13 29/08/12 24/08/11 23/08/10 21/08/09 -
Price 6.48 6.27 5.26 5.99 4.18 3.58 3.05 -
P/RPS 8.57 7.97 7.20 8.87 6.61 5.91 5.01 9.35%
P/EPS 114.83 105.03 87.96 61.75 116.11 102.29 40.13 19.14%
EY 0.87 0.95 1.14 1.62 0.86 0.98 2.49 -16.06%
DY 1.44 1.52 1.86 1.64 2.34 3.63 3.28 -12.81%
P/NAPS 3.16 3.08 2.75 2.77 2.24 1.73 1.58 12.24%

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