[TM] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

05-Dec-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -0.86%

YoY- 12.12%

Quarter Report

TMB Financial Result 3Q16 (Amended).pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	11,488,947	11,930,355	12,122,204	12,008,299	11,694,516	11,057,593	10,458,244	1.57%
YoY %	-3.70%	-1.58%	0.95%	2.68%	5.76%	5.73%	-	-
Horiz. %	109.86%	114.08%	115.91%	114.82%	111.82%	105.73%	100.00%	-
PBT	1,032,606	178,525	851,183	1,032,597	940,866	1,161,531	1,082,583	-0.78%
YoY %	478.41%	-79.03%	-17.57%	9.75%	-19.00%	7.29%	-	-
Horiz. %	95.38%	16.49%	78.63%	95.38%	86.91%	107.29%	100.00%	-
Tax	-391,705	-232,880	-237,878	-365,493	-300,088	-171,715	-12,093	78.49%
YoY %	-68.20%	2.10%	34.92%	-21.80%	-74.76%	-1,319.95%	-	-
Horiz. %	3,239.11%	1,925.74%	1,967.07%	3,022.35%	2,481.50%	1,419.95%	100.00%	-
NP	640,901	-54,355	613,305	667,104	640,778	989,816	1,070,490	-8.19%
YoY %	1,279.10%	-108.86%	-8.06%	4.11%	-35.26%	-7.54%	-	-
Horiz. %	59.87%	-5.08%	57.29%	62.32%	59.86%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	753,428	360,509	807,040	814,153	726,147	957,753	1,031,214	-5.09%
YoY %	108.99%	-55.33%	-0.87%	12.12%	-24.18%	-7.12%	-	-
Horiz. %	73.06%	34.96%	78.26%	78.95%	70.42%	92.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.93%	130.45%	27.95%	35.40%	31.89%	14.78%	1.12%	-
YoY %	-70.92%	366.73%	-21.05%	11.01%	115.76%	1,219.64%	-	-
Horiz. %	3,386.61%	11,647.32%	2,495.54%	3,160.71%	2,847.32%	1,319.64%	100.00%	-
Total Cost	10,848,046	11,984,710	11,508,899	11,341,195	11,053,738	10,067,777	9,387,754	2.43%
YoY %	-9.48%	4.13%	1.48%	2.60%	9.79%	7.24%	-	-
Horiz. %	115.56%	127.66%	122.59%	120.81%	117.75%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,400,230	7,500,462	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	1.51%
YoY %	-1.34%	-0.40%	0.11%	-0.41%	7.24%	4.15%	-	-
Horiz. %	109.43%	110.92%	111.36%	111.23%	111.69%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	75,158	454,710	811,713	804,198	845,278	923,864	784,915	-32.34%
YoY %	-83.47%	-43.98%	0.93%	-4.86%	-8.51%	17.70%	-	-
Horiz. %	9.58%	57.93%	103.41%	102.46%	107.69%	117.70%	100.00%	-
Div Payout %	9.98%	126.13%	100.58%	98.78%	116.41%	96.46%	76.12%	-
YoY %	-92.09%	25.40%	1.82%	-15.14%	20.68%	26.72%	-	-
Horiz. %	13.11%	165.70%	132.13%	129.77%	152.93%	126.72%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	7,400,230	7,500,462	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	1.51%
YoY %	-1.34%	-0.40%	0.11%	-0.41%	7.24%	4.15%	-	-
Horiz. %	109.43%	110.92%	111.36%	111.23%	111.69%	104.15%	100.00%	-
NOSH	3,765,496	3,757,934	3,757,934	3,757,934	3,758,333	3,681,266	3,579,257	0.84%
YoY %	0.20%	0.00%	0.00%	-0.01%	2.09%	2.85%	-	-
Horiz. %	105.20%	104.99%	104.99%	104.99%	105.00%	102.85%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	5.58%	-0.46%	5.06%	5.56%	5.48%	8.95%	10.24%	-
YoY %	1,313.04%	-109.09%	-8.99%	1.46%	-38.77%	-12.60%	-	-
Horiz. %	54.49%	-4.49%	49.41%	54.30%	53.52%	87.40%	100.00%	-
ROE	10.18%	4.81%	10.72%	10.82%	9.61%	13.60%	15.25%	-
YoY %	111.64%	-55.13%	-0.92%	12.59%	-29.34%	-10.82%	-	-
Horiz. %	66.75%	31.54%	70.30%	70.95%	63.02%	89.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	305.39	317.47	322.58	319.55	311.16	300.37	292.19	0.73%
YoY %	-3.81%	-1.58%	0.95%	2.70%	3.59%	2.80%	-	-
Horiz. %	104.52%	108.65%	110.40%	109.36%	106.49%	102.80%	100.00%	-
EPS	20.03	9.59	21.48	21.66	19.32	26.02	28.81	-5.87%
YoY %	108.86%	-55.35%	-0.83%	12.11%	-25.75%	-9.68%	-	-
Horiz. %	69.52%	33.29%	74.56%	75.18%	67.06%	90.32%	100.00%	-
DPS	2.00	12.10	21.60	21.40	22.70	25.10	22.00	-32.93%
YoY %	-83.47%	-43.98%	0.93%	-5.73%	-9.56%	14.09%	-	-
Horiz. %	9.09%	55.00%	98.18%	97.27%	103.18%	114.09%	100.00%	-
NAPS	1.9671	1.9959	2.0039	2.0016	2.0096	1.9132	1.8893	0.67%
YoY %	-1.44%	-0.40%	0.11%	-0.40%	5.04%	1.27%	-	-
Horiz. %	104.12%	105.64%	106.07%	105.94%	106.37%	101.27%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	299.38	310.88	315.88	312.91	304.73	288.14	272.52	1.57%
YoY %	-3.70%	-1.58%	0.95%	2.68%	5.76%	5.73%	-	-
Horiz. %	109.86%	114.08%	115.91%	114.82%	111.82%	105.73%	100.00%	-
EPS	19.63	9.39	21.03	21.22	18.92	24.96	26.87	-5.09%
YoY %	109.05%	-55.35%	-0.90%	12.16%	-24.20%	-7.11%	-	-
Horiz. %	73.06%	34.95%	78.27%	78.97%	70.41%	92.89%	100.00%	-
DPS	1.96	11.85	21.15	20.96	22.03	24.07	20.45	-32.33%
YoY %	-83.46%	-43.97%	0.91%	-4.86%	-8.48%	17.70%	-	-
Horiz. %	9.58%	57.95%	103.42%	102.49%	107.73%	117.70%	100.00%	-
NAPS	1.9283	1.9545	1.9623	1.96	1.9681	1.8352	1.7621	1.51%
YoY %	-1.34%	-0.40%	0.12%	-0.41%	7.24%	4.15%	-	-
Horiz. %	109.43%	110.92%	111.36%	111.23%	111.69%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	3.60	3.22	6.50	6.78	6.68	6.60	5.24	-
P/RPS	1.18	1.01	2.02	2.12	2.15	2.20	1.79	-6.70%
YoY %	16.83%	-50.00%	-4.72%	-1.40%	-2.27%	22.91%	-	-
Horiz. %	65.92%	56.42%	112.85%	118.44%	120.11%	122.91%	100.00%	-
P/EPS	17.98	33.57	30.27	31.29	34.57	25.37	18.19	-0.19%
YoY %	-46.44%	10.90%	-3.26%	-9.49%	36.26%	39.47%	-	-
Horiz. %	98.85%	184.55%	166.41%	172.02%	190.05%	139.47%	100.00%	-
EY	5.56	2.98	3.30	3.20	2.89	3.94	5.50	0.18%
YoY %	86.58%	-9.70%	3.12%	10.73%	-26.65%	-28.36%	-	-
Horiz. %	101.09%	54.18%	60.00%	58.18%	52.55%	71.64%	100.00%	-
DY	0.56	3.76	3.32	3.16	3.40	3.80	4.20	-28.51%
YoY %	-85.11%	13.25%	5.06%	-7.06%	-10.53%	-9.52%	-	-
Horiz. %	13.33%	89.52%	79.05%	75.24%	80.95%	90.48%	100.00%	-
P/NAPS	1.83	1.61	3.24	3.39	3.32	3.45	2.77	-6.67%
YoY %	13.66%	-50.31%	-4.42%	2.11%	-3.77%	24.55%	-	-
Horiz. %	66.06%	58.12%	116.97%	122.38%	119.86%	124.55%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	26/11/18	22/11/17	05/12/16	26/11/15	26/11/14	28/11/13	-
Price	3.88	2.32	6.00	6.14	6.59	7.24	5.14	-
P/RPS	1.27	0.73	1.86	1.92	2.12	2.41	1.76	-5.29%
YoY %	73.97%	-60.75%	-3.12%	-9.43%	-12.03%	36.93%	-	-
Horiz. %	72.16%	41.48%	105.68%	109.09%	120.45%	136.93%	100.00%	-
P/EPS	19.37	24.18	27.94	28.34	34.11	27.83	17.84	1.38%
YoY %	-19.89%	-13.46%	-1.41%	-16.92%	22.57%	56.00%	-	-
Horiz. %	108.58%	135.54%	156.61%	158.86%	191.20%	156.00%	100.00%	-
EY	5.16	4.14	3.58	3.53	2.93	3.59	5.61	-1.38%
YoY %	24.64%	15.64%	1.42%	20.48%	-18.38%	-36.01%	-	-
Horiz. %	91.98%	73.80%	63.81%	62.92%	52.23%	63.99%	100.00%	-
DY	0.52	5.22	3.60	3.49	3.44	3.47	4.28	-29.61%
YoY %	-90.04%	45.00%	3.15%	1.45%	-0.86%	-18.93%	-	-
Horiz. %	12.15%	121.96%	84.11%	81.54%	80.37%	81.07%	100.00%	-
P/NAPS	1.97	1.16	2.99	3.07	3.28	3.78	2.72	-5.23%
YoY %	69.83%	-61.20%	-2.61%	-6.40%	-13.23%	38.97%	-	-
Horiz. %	72.43%	42.65%	109.93%	112.87%	120.59%	138.97%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:40:00

OBV

10 Mins

SELL

2024-05-20 16:40:00

OBV

5 Mins

SELL

2024-05-20 16:30:00

OBV

30 Mins

SELL

2024-05-20 15:40:00

EMA 5

10 Mins

SELL

2024-05-20 15:25:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

315

MBSB

MALAYSIA BUILDING SOCIETY BHD

292

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

PBBANK

PUBLIC BANK BHD

215

GENTING

GENTING BHD

212

DNEX

DAGANG NEXCHANGE BERHAD

208

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More