[TM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.52%
YoY- -39.29%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,184,430 3,157,306 2,979,797 2,809,362 2,447,196 2,320,623 2,272,544 5.78%
PBT 224,696 253,684 309,681 346,219 229,606 334,770 253,618 -1.99%
Tax -65,996 -46,023 45,302 31,438 379,920 81,198 -75,363 -2.18%
NP 158,700 207,661 354,983 377,657 609,526 415,968 178,255 -1.91%
-
NP to SH 192,427 218,296 344,243 363,246 598,300 400,632 170,250 2.06%
-
Tax Rate 29.37% 18.14% -14.63% -9.08% -165.47% -24.25% 29.72% -
Total Cost 3,025,730 2,949,645 2,624,814 2,431,705 1,837,670 1,904,655 2,094,289 6.32%
-
Net Worth 7,780,428 7,531,581 7,138,569 6,863,568 6,978,971 7,728,620 6,994,082 1.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 454,710 495,790 583,280 434,470 351,098 468,596 461,093 -0.23%
Div Payout % 236.30% 227.12% 169.44% 119.61% 58.68% 116.96% 270.83% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 7,780,428 7,531,581 7,138,569 6,863,568 6,978,971 7,728,620 6,994,082 1.79%
NOSH 3,757,934 3,699,932 3,578,409 3,561,235 3,582,634 3,577,071 3,546,874 0.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.98% 6.58% 11.91% 13.44% 24.91% 17.92% 7.84% -
ROE 2.47% 2.90% 4.82% 5.29% 8.57% 5.18% 2.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 84.74 85.33 83.27 78.89 68.31 64.87 64.07 4.76%
EPS 5.12 5.90 9.62 10.20 16.70 11.20 4.80 1.08%
DPS 12.10 13.40 16.30 12.20 9.80 13.10 13.00 -1.18%
NAPS 2.0704 2.0356 1.9949 1.9273 1.948 2.1606 1.9719 0.81%
Adjusted Per Share Value based on latest NOSH - 3,561,235
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.98 82.27 77.65 73.20 63.77 60.47 59.22 5.78%
EPS 5.01 5.69 8.97 9.47 15.59 10.44 4.44 2.03%
DPS 11.85 12.92 15.20 11.32 9.15 12.21 12.01 -0.22%
NAPS 2.0274 1.9625 1.8601 1.7885 1.8185 2.0139 1.8225 1.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.78 6.88 5.55 6.04 4.96 3.51 3.06 -
P/RPS 8.00 8.06 6.66 7.66 7.26 5.41 4.78 8.95%
P/EPS 132.41 116.61 57.69 59.22 29.70 31.34 63.75 12.94%
EY 0.76 0.86 1.73 1.69 3.37 3.19 1.57 -11.38%
DY 1.78 1.95 2.94 2.02 1.98 3.73 4.25 -13.49%
P/NAPS 3.27 3.38 2.78 3.13 2.55 1.62 1.55 13.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 27/02/14 27/02/13 24/02/12 25/02/11 22/02/10 -
Price 6.62 7.10 5.59 5.32 5.08 3.85 3.35 -
P/RPS 7.81 8.32 6.71 6.74 7.44 5.93 5.23 6.90%
P/EPS 129.28 120.34 58.11 52.16 30.42 34.38 69.79 10.81%
EY 0.77 0.83 1.72 1.92 3.29 2.91 1.43 -9.79%
DY 1.83 1.89 2.92 2.29 1.93 3.40 3.88 -11.76%
P/NAPS 3.20 3.49 2.80 2.76 2.61 1.78 1.70 11.11%

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