[TM] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -17.71%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 9,263,972 9,673,213 9,567,258 9,345,324 8,926,412 8,815,673 8,669,433 4.52%
PBT 1,799,968 2,443,640 2,737,153 1,532,508 1,793,188 1,250,760 1,399,532 18.28%
Tax -678,180 -631,720 -648,777 -617,264 -680,940 -545,589 -609,698 7.36%
NP 1,121,788 1,811,920 2,088,376 915,244 1,112,248 705,171 789,833 26.37%
-
NP to SH 1,121,788 1,811,920 2,088,376 915,244 1,112,248 705,171 789,833 26.37%
-
Tax Rate 37.68% 25.85% 23.70% 40.28% 37.97% 43.62% 43.56% -
Total Cost 8,142,184 7,861,293 7,478,882 8,430,080 7,814,164 8,110,502 7,879,600 2.21%
-
Net Worth 15,635,544 14,769,004 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 10.83%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 15,635,544 14,769,004 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 10.83%
NOSH 3,116,077 3,092,013 3,089,313 3,092,040 3,089,577 3,079,349 3,053,479 1.36%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 12.11% 18.73% 21.83% 9.79% 12.46% 8.00% 9.11% -
ROE 7.17% 12.27% 13.99% 6.60% 8.14% 5.27% 5.89% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 297.30 312.85 309.69 302.24 288.92 286.28 283.92 3.12%
EPS 36.00 58.60 67.60 29.60 36.00 22.90 25.87 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0177 4.7765 4.8303 4.4845 4.4247 4.3477 4.3889 9.34%
Adjusted Per Share Value based on latest NOSH - 3,095,861
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 241.44 252.11 249.35 243.56 232.64 229.76 225.95 4.52%
EPS 29.24 47.22 54.43 23.85 28.99 18.38 20.58 26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.075 3.8491 3.8891 3.6139 3.5628 3.4892 3.4927 10.83%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 4.65 5.15 4.60 4.40 5.85 5.65 5.00 -
P/RPS 1.56 1.65 1.49 1.46 2.02 1.97 1.76 -7.73%
P/EPS 12.92 8.79 6.80 14.86 16.25 24.67 19.33 -23.57%
EY 7.74 11.38 14.70 6.73 6.15 4.05 5.17 30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.08 0.95 0.98 1.32 1.30 1.14 -12.70%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 27/11/01 28/08/01 29/05/01 19/03/01 07/11/00 -
Price 4.50 4.62 4.60 5.50 3.85 5.80 6.25 -
P/RPS 1.51 1.48 1.49 1.82 1.33 2.03 2.20 -22.20%
P/EPS 12.50 7.88 6.80 18.58 10.69 25.33 24.16 -35.57%
EY 8.00 12.68 14.70 5.38 9.35 3.95 4.14 55.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 0.95 1.23 0.87 1.33 1.42 -26.23%

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