[TM] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 242.27%
YoY- 164.41%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,777,542 2,315,993 9,673,213 7,175,444 4,672,662 2,231,603 8,815,673 -33.60%
PBT 870,663 449,992 2,443,640 2,052,865 766,254 448,297 1,250,760 -21.50%
Tax -329,570 -169,545 -631,720 -486,583 -308,632 -170,235 -545,589 -28.60%
NP 541,093 280,447 1,811,920 1,566,282 457,622 278,062 705,171 -16.22%
-
NP to SH 541,093 280,447 1,811,920 1,566,282 457,622 278,062 705,171 -16.22%
-
Tax Rate 37.85% 37.68% 25.85% 23.70% 40.28% 37.97% 43.62% -
Total Cost 4,236,449 2,035,546 7,861,293 5,609,162 4,215,040 1,953,541 8,110,502 -35.21%
-
Net Worth 15,770,343 15,635,544 14,769,004 14,922,310 13,866,255 13,670,454 13,388,087 11.56%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 15,770,343 15,635,544 14,769,004 14,922,310 13,866,255 13,670,454 13,388,087 11.56%
NOSH 3,145,889 3,116,077 3,092,013 3,089,313 3,092,040 3,089,577 3,079,349 1.43%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.33% 12.11% 18.73% 21.83% 9.79% 12.46% 8.00% -
ROE 3.43% 1.79% 12.27% 10.50% 3.30% 2.03% 5.27% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 151.87 74.32 312.85 232.27 151.12 72.23 286.28 -34.54%
EPS 17.20 9.00 58.60 50.70 14.80 9.00 22.90 -17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.013 5.0177 4.7765 4.8303 4.4845 4.4247 4.3477 9.98%
Adjusted Per Share Value based on latest NOSH - 3,088,189
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 124.51 60.36 252.11 187.01 121.78 58.16 229.76 -33.60%
EPS 14.10 7.31 47.22 40.82 11.93 7.25 18.38 -16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1101 4.075 3.8491 3.8891 3.6139 3.5628 3.4892 11.57%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.97 4.65 5.15 4.60 4.40 5.85 5.65 -
P/RPS 2.61 6.26 1.65 1.98 2.91 8.10 1.97 20.69%
P/EPS 23.08 51.67 8.79 9.07 29.73 65.00 24.67 -4.35%
EY 4.33 1.94 11.38 11.02 3.36 1.54 4.05 4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 1.08 0.95 0.98 1.32 1.30 -28.32%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 26/02/02 27/11/01 28/08/01 29/05/01 19/03/01 -
Price 4.22 4.50 4.62 4.60 5.50 3.85 5.80 -
P/RPS 2.78 6.05 1.48 1.98 3.64 5.33 2.03 23.39%
P/EPS 24.53 50.00 7.88 9.07 37.16 42.78 25.33 -2.12%
EY 4.08 2.00 12.68 11.02 2.69 2.34 3.95 2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.97 0.95 1.23 0.87 1.33 -26.44%

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