Telekom Malaysia Bhd
KLSE:TM
Income Statement
Earnings Waterfall
Telekom Malaysia Bhd
Revenue
|
12.3B
MYR
|
Operating Expenses
|
-10B
MYR
|
Operating Income
|
2.2B
MYR
|
Other Expenses
|
-364.5m
MYR
|
Net Income
|
1.9B
MYR
|
Income Statement
Telekom Malaysia Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 629
N/A
|
10 824
+2%
|
11 032
+2%
|
11 058
+0%
|
11 235
+2%
|
11 389
+1%
|
11 408
+0%
|
11 695
+3%
|
11 722
+0%
|
11 803
+1%
|
12 008
+2%
|
12 008
+0%
|
12 061
+0%
|
12 170
+1%
|
12 105
-1%
|
12 122
+0%
|
12 085
0%
|
11 969
-1%
|
11 925
0%
|
11 930
+0%
|
11 819
-1%
|
11 750
-1%
|
11 582
-1%
|
11 489
-1%
|
11 434
0%
|
11 212
-2%
|
11 036
-2%
|
10 873
-1%
|
10 840
0%
|
11 093
+2%
|
11 264
+2%
|
11 377
+1%
|
11 529
+1%
|
11 612
+1%
|
11 938
+3%
|
12 293
+3%
|
12 118
-1%
|
12 177
+0%
|
12 186
+0%
|
12 105
-1%
|
12 256
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(4 865)
|
0
|
0
|
0
|
(5 387)
|
0
|
0
|
0
|
(5 454)
|
0
|
0
|
0
|
(5 174)
|
0
|
0
|
0
|
(5 631)
|
0
|
0
|
0
|
(5 367)
|
0
|
0
|
0
|
(4 991)
|
0
|
0
|
0
|
(5 103)
|
0
|
0
|
0
|
(5 101)
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 370
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 335
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 607
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 911
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 189
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 068
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 850
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 426
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7 017
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 255)
|
(9 432)
|
(9 635)
|
(9 708)
|
(5 062)
|
(10 164)
|
(10 215)
|
(10 371)
|
(5 156)
|
(10 485)
|
(10 714)
|
(10 859)
|
(5 456)
|
(11 000)
|
(10 957)
|
(11 019)
|
(5 750)
|
(10 973)
|
(10 938)
|
(11 523)
|
(5 014)
|
(11 068)
|
(10 878)
|
(10 048)
|
(4 337)
|
(10 098)
|
(9 730)
|
(9 517)
|
(4 251)
|
(9 168)
|
(9 424)
|
(9 569)
|
(4 578)
|
(9 926)
|
(9 913)
|
(10 091)
|
(4 936)
|
(10 148)
|
(10 218)
|
(10 150)
|
(10 021)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(1 882)
|
0
|
0
|
0
|
(1 817)
|
0
|
0
|
0
|
(1 722)
|
0
|
0
|
0
|
(1 851)
|
0
|
0
|
0
|
(1 421)
|
0
|
(198)
|
(217)
|
(738)
|
0
|
0
|
0
|
(851)
|
0
|
0
|
0
|
(752)
|
0
|
0
|
0
|
(687)
|
0
|
0
|
0
|
0
|
|
Research & Development |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(2 160)
|
(2 231)
|
(2 260)
|
(2 289)
|
(2 280)
|
(2 366)
|
(2 429)
|
(2 448)
|
(2 367)
|
(2 476)
|
(2 525)
|
(2 570)
|
(2 549)
|
(2 637)
|
(2 562)
|
(2 546)
|
(2 413)
|
(2 409)
|
(2 409)
|
(3 365)
|
(2 281)
|
(3 394)
|
(3 495)
|
(2 494)
|
(2 274)
|
(2 478)
|
(2 315)
|
(2 316)
|
(2 268)
|
(2 276)
|
(2 343)
|
(2 357)
|
(2 473)
|
(2 663)
|
(2 682)
|
(2 748)
|
(2 851)
|
(3 035)
|
(3 066)
|
(3 072)
|
(2 796)
|
|
Other Operating Expenses |
(7 095)
|
(7 201)
|
(7 375)
|
(7 419)
|
(891)
|
(7 798)
|
(7 786)
|
(7 923)
|
(961)
|
(8 009)
|
(8 189)
|
(8 289)
|
(1 176)
|
(8 363)
|
(8 395)
|
(8 473)
|
(1 479)
|
(8 564)
|
(8 530)
|
(8 159)
|
(1 311)
|
(7 674)
|
(7 185)
|
(7 337)
|
(1 325)
|
(7 621)
|
(7 415)
|
(7 200)
|
(1 132)
|
(6 892)
|
(7 081)
|
(7 212)
|
(1 353)
|
(7 263)
|
(7 231)
|
(7 343)
|
(1 397)
|
(7 113)
|
(7 152)
|
(7 078)
|
(7 225)
|
|
Operating Income |
1 374
N/A
|
1 392
+1%
|
1 397
+0%
|
1 350
-3%
|
1 308
-3%
|
1 226
-6%
|
1 193
-3%
|
1 324
+11%
|
1 180
-11%
|
1 318
+12%
|
1 293
-2%
|
1 149
-11%
|
1 151
+0%
|
1 170
+2%
|
1 148
-2%
|
1 104
-4%
|
1 161
+5%
|
996
-14%
|
987
-1%
|
407
-59%
|
1 175
+189%
|
682
-42%
|
704
+3%
|
1 441
+105%
|
1 731
+20%
|
1 114
-36%
|
1 306
+17%
|
1 357
+4%
|
1 599
+18%
|
1 925
+20%
|
1 840
-4%
|
1 808
-2%
|
1 848
+2%
|
1 686
-9%
|
2 025
+20%
|
2 202
+9%
|
2 082
-5%
|
2 029
-3%
|
1 968
-3%
|
1 955
-1%
|
2 235
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(328)
|
(296)
|
(233)
|
(188)
|
(162)
|
(228)
|
(248)
|
(383)
|
(183)
|
(185)
|
(221)
|
(116)
|
(121)
|
(381)
|
(314)
|
(253)
|
(65)
|
(18)
|
(141)
|
(229)
|
2
|
(427)
|
(405)
|
(408)
|
(642)
|
(468)
|
(423)
|
(352)
|
(324)
|
(347)
|
(363)
|
(400)
|
(459)
|
(358)
|
(422)
|
(487)
|
(411)
|
(362)
|
(351)
|
(277)
|
(290)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(1 120)
|
5
|
0
|
0
|
(172)
|
2
|
(38)
|
(46)
|
(9)
|
(53)
|
(3)
|
3
|
(151)
|
(21)
|
(45)
|
(48)
|
5
|
(27)
|
(33)
|
(49)
|
(136)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1 046
N/A
|
1 096
+5%
|
1 164
+6%
|
1 162
0%
|
1 106
-5%
|
998
-10%
|
945
-5%
|
941
0%
|
912
-3%
|
1 133
+24%
|
1 073
-5%
|
1 033
-4%
|
919
-11%
|
789
-14%
|
834
+6%
|
851
+2%
|
1 048
+23%
|
979
-7%
|
846
-14%
|
179
-79%
|
17
-90%
|
260
+1 397%
|
300
+15%
|
1 033
+245%
|
925
-10%
|
648
-30%
|
846
+31%
|
959
+13%
|
1 279
+33%
|
1 525
+19%
|
1 473
-3%
|
1 412
-4%
|
1 247
-12%
|
1 307
+5%
|
1 559
+19%
|
1 667
+7%
|
1 687
+1%
|
1 640
-3%
|
1 584
-3%
|
1 629
+3%
|
1 809
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
(52)
|
(117)
|
(172)
|
(263)
|
(258)
|
(248)
|
(300)
|
(320)
|
(367)
|
(390)
|
(365)
|
(305)
|
(282)
|
(269)
|
(238)
|
(318)
|
(325)
|
(303)
|
(233)
|
(278)
|
(328)
|
(324)
|
(392)
|
(368)
|
(251)
|
(261)
|
(289)
|
(283)
|
(347)
|
(354)
|
(342)
|
(369)
|
(413)
|
(502)
|
(616)
|
(542)
|
(505)
|
(256)
|
(23)
|
77
|
|
Income from Continuing Operations |
1 048
|
1 044
|
1 047
|
990
|
843
|
740
|
697
|
641
|
592
|
766
|
683
|
667
|
613
|
507
|
565
|
613
|
731
|
654
|
543
|
(54)
|
(261)
|
(67)
|
(25)
|
641
|
557
|
397
|
585
|
669
|
996
|
1 179
|
1 120
|
1 070
|
878
|
894
|
1 057
|
1 051
|
1 144
|
1 136
|
1 328
|
1 605
|
1 885
|
|
Income to Minority Interest |
(36)
|
(35)
|
(37)
|
(32)
|
(11)
|
11
|
51
|
85
|
109
|
127
|
138
|
147
|
163
|
177
|
190
|
194
|
199
|
203
|
205
|
415
|
414
|
372
|
342
|
113
|
75
|
80
|
52
|
36
|
20
|
10
|
13
|
5
|
17
|
15
|
12
|
12
|
(1)
|
(2)
|
(4)
|
(8)
|
(15)
|
|
Net Income (Common) |
1 012
N/A
|
1 010
0%
|
1 010
+0%
|
958
-5%
|
832
-13%
|
750
-10%
|
748
0%
|
726
-3%
|
700
-4%
|
894
+28%
|
821
-8%
|
814
-1%
|
776
-5%
|
684
-12%
|
755
+10%
|
807
+7%
|
930
+15%
|
856
-8%
|
748
-13%
|
361
-52%
|
153
-58%
|
304
+99%
|
317
+4%
|
754
+138%
|
633
-16%
|
477
-25%
|
637
+34%
|
706
+11%
|
1 016
+44%
|
1 189
+17%
|
1 133
-5%
|
1 075
-5%
|
895
-17%
|
910
+2%
|
1 069
+18%
|
1 063
-1%
|
1 143
+8%
|
1 134
-1%
|
1 324
+17%
|
1 597
+21%
|
1 871
+17%
|
|
EPS (Diluted) |
0.29
N/A
|
0.29
N/A
|
0.29
N/A
|
0.27
-7%
|
0.23
-15%
|
0.2
-13%
|
0.2
N/A
|
0.19
-5%
|
0.19
N/A
|
0.24
+26%
|
0.22
-8%
|
0.22
N/A
|
0.21
-5%
|
0.18
-14%
|
0.2
+11%
|
0.22
+10%
|
0.25
+14%
|
0.23
-8%
|
0.2
-13%
|
0.09
-55%
|
0.04
-56%
|
0.08
+100%
|
0.08
N/A
|
0.2
+150%
|
0.17
-15%
|
0.13
-24%
|
0.17
+31%
|
0.19
+12%
|
0.27
+42%
|
0.32
+19%
|
0.31
-3%
|
0.29
-6%
|
0.24
-17%
|
0.24
N/A
|
0.28
+17%
|
0.28
N/A
|
0.3
+7%
|
0.3
N/A
|
0.35
+17%
|
0.42
+20%
|
0.49
+17%
|