[TM] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 57.73%
YoY- 38.28%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 9,673,213 9,567,258 9,345,324 8,926,412 8,815,673 8,669,433 8,372,970 10.07%
PBT 2,443,640 2,737,153 1,532,508 1,793,188 1,250,760 1,399,532 1,296,578 52.40%
Tax -631,720 -648,777 -617,264 -680,940 -545,589 -609,698 -554,442 9.06%
NP 1,811,920 2,088,376 915,244 1,112,248 705,171 789,833 742,136 81.02%
-
NP to SH 1,811,920 2,088,376 915,244 1,112,248 705,171 789,833 742,136 81.02%
-
Tax Rate 25.85% 23.70% 40.28% 37.97% 43.62% 43.56% 42.76% -
Total Cost 7,861,293 7,478,882 8,430,080 7,814,164 8,110,502 7,879,600 7,630,834 1.99%
-
Net Worth 14,769,004 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 13,453,514 6.39%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 14,769,004 14,922,311 13,866,255 13,670,454 13,388,087 13,401,414 13,453,514 6.39%
NOSH 3,092,013 3,089,313 3,092,040 3,089,577 3,079,349 3,053,479 3,066,677 0.54%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 18.73% 21.83% 9.79% 12.46% 8.00% 9.11% 8.86% -
ROE 12.27% 13.99% 6.60% 8.14% 5.27% 5.89% 5.52% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 312.85 309.69 302.24 288.92 286.28 283.92 273.03 9.47%
EPS 58.60 67.60 29.60 36.00 22.90 25.87 24.20 80.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7765 4.8303 4.4845 4.4247 4.3477 4.3889 4.387 5.81%
Adjusted Per Share Value based on latest NOSH - 3,089,577
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 252.06 249.30 243.51 232.60 229.71 225.90 218.18 10.07%
EPS 47.21 54.42 23.85 28.98 18.37 20.58 19.34 81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8484 3.8883 3.6132 3.5621 3.4886 3.492 3.5056 6.39%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.15 4.60 4.40 5.85 5.65 5.00 6.55 -
P/RPS 1.65 1.49 1.46 2.02 1.97 1.76 2.40 -22.05%
P/EPS 8.79 6.80 14.86 16.25 24.67 19.33 27.07 -52.66%
EY 11.38 14.70 6.73 6.15 4.05 5.17 3.69 111.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.98 1.32 1.30 1.14 1.49 -19.26%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 27/11/01 28/08/01 29/05/01 19/03/01 07/11/00 29/08/00 -
Price 4.62 4.60 5.50 3.85 5.80 6.25 5.50 -
P/RPS 1.48 1.49 1.82 1.33 2.03 2.20 2.01 -18.41%
P/EPS 7.88 6.80 18.58 10.69 25.33 24.16 22.73 -50.55%
EY 12.68 14.70 5.38 9.35 3.95 4.14 4.40 102.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.23 0.87 1.33 1.42 1.25 -15.51%

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