[TM] QoQ Cumulative 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- 19.04%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 7,175,444 4,672,662 2,231,603 8,815,673 6,502,075 4,186,485 2,033,777 131.57%
PBT 2,052,865 766,254 448,297 1,250,760 1,049,649 648,289 367,914 214.25%
Tax -486,583 -308,632 -170,235 -545,589 -457,274 -277,221 -166,824 104.00%
NP 1,566,282 457,622 278,062 705,171 592,375 371,068 201,090 292.44%
-
NP to SH 1,566,282 457,622 278,062 705,171 592,375 371,068 201,090 292.44%
-
Tax Rate 23.70% 40.28% 37.97% 43.62% 43.56% 42.76% 45.34% -
Total Cost 5,609,162 4,215,040 1,953,541 8,110,502 5,909,700 3,815,417 1,832,687 110.65%
-
Net Worth 14,922,310 13,866,255 13,670,454 13,388,087 13,401,415 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 14,922,310 13,866,255 13,670,454 13,388,087 13,401,415 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 10.50% 3.30% 2.03% 5.27% 4.42% 2.76% 1.54% -
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 232.27 151.12 72.23 286.28 212.94 136.52 66.75 129.45%
EPS 50.70 14.80 9.00 22.90 19.40 12.10 6.60 288.83%
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 187.01 121.78 58.16 229.76 169.46 109.11 53.00 131.59%
EPS 40.82 11.93 7.25 18.38 15.44 9.67 5.24 292.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8891 3.6139 3.5628 3.4892 3.4927 3.5063 3.4105 9.14%
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 1.98 2.91 8.10 1.97 2.35 4.80 11.69 -69.35%
P/EPS 9.07 29.73 65.00 24.67 25.77 54.13 118.18 -81.91%
EY 11.02 3.36 1.54 4.05 3.88 1.85 0.85 451.01%
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 1.98 3.64 5.33 2.03 2.94 4.03 10.79 -67.67%
P/EPS 9.07 37.16 42.78 25.33 32.22 45.45 109.09 -80.92%
EY 11.02 2.69 2.34 3.95 3.10 2.20 0.92 422.72%
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