[TM] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
19-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -10.72%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 9,567,258 9,345,324 8,926,412 8,815,673 8,669,433 8,372,970 8,135,108 11.40%
PBT 2,737,153 1,532,508 1,793,188 1,250,760 1,399,532 1,296,578 1,471,656 51.18%
Tax -648,777 -617,264 -680,940 -545,589 -609,698 -554,442 -667,296 -1.85%
NP 2,088,376 915,244 1,112,248 705,171 789,833 742,136 804,360 88.79%
-
NP to SH 2,088,376 915,244 1,112,248 705,171 789,833 742,136 804,360 88.79%
-
Tax Rate 23.70% 40.28% 37.97% 43.62% 43.56% 42.76% 45.34% -
Total Cost 7,478,882 8,430,080 7,814,164 8,110,502 7,879,600 7,630,834 7,330,748 1.34%
-
Net Worth 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 13,453,514 13,086,084 9.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 13,453,514 13,086,084 9.13%
NOSH 3,089,313 3,092,040 3,089,577 3,079,349 3,053,479 3,066,677 3,046,818 0.92%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 21.83% 9.79% 12.46% 8.00% 9.11% 8.86% 9.89% -
ROE 13.99% 6.60% 8.14% 5.27% 5.89% 5.52% 6.15% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 309.69 302.24 288.92 286.28 283.92 273.03 267.00 10.38%
EPS 67.60 29.60 36.00 22.90 25.87 24.20 26.40 87.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8303 4.4845 4.4247 4.3477 4.3889 4.387 4.295 8.13%
Adjusted Per Share Value based on latest NOSH - 3,048,540
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 249.30 243.51 232.60 229.71 225.90 218.18 211.98 11.40%
EPS 54.42 23.85 28.98 18.37 20.58 19.34 20.96 88.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8883 3.6132 3.5621 3.4886 3.492 3.5056 3.4099 9.13%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.60 4.40 5.85 5.65 5.00 6.55 7.80 -
P/RPS 1.49 1.46 2.02 1.97 1.76 2.40 2.92 -36.11%
P/EPS 6.80 14.86 16.25 24.67 19.33 27.07 29.55 -62.41%
EY 14.70 6.73 6.15 4.05 5.17 3.69 3.38 166.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.32 1.30 1.14 1.49 1.82 -35.14%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 29/05/01 19/03/01 07/11/00 29/08/00 19/05/00 -
Price 4.60 5.50 3.85 5.80 6.25 5.50 7.20 -
P/RPS 1.49 1.82 1.33 2.03 2.20 2.01 2.70 -32.69%
P/EPS 6.80 18.58 10.69 25.33 24.16 22.73 27.27 -60.34%
EY 14.70 5.38 9.35 3.95 4.14 4.40 3.67 152.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 0.87 1.33 1.42 1.25 1.68 -31.59%

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