[TM] QoQ 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- 517.43%
YoY- 400.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,461,549 2,315,993 2,497,769 2,502,782 2,441,059 2,231,603 2,313,598 4.23%
PBT 420,671 449,992 390,775 1,286,611 317,957 448,297 201,111 63.77%
Tax -160,025 -169,545 -145,137 -177,951 -138,397 -170,235 -88,315 48.79%
NP 260,646 280,447 245,638 1,108,660 179,560 278,062 112,796 75.05%
-
NP to SH 260,646 280,447 245,638 1,108,660 179,560 278,062 112,796 75.05%
-
Tax Rate 38.04% 37.68% 37.14% 13.83% 43.53% 37.97% 43.91% -
Total Cost 2,200,903 2,035,546 2,252,131 1,394,122 2,261,499 1,953,541 2,200,802 0.00%
-
Net Worth 15,742,390 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 12.18%
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 15,742,390 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 12.18%
NOSH 3,140,313 3,116,077 3,109,341 3,088,189 3,095,861 3,089,577 3,048,540 2.00%
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 10.59% 12.11% 9.83% 44.30% 7.36% 12.46% 4.88% -
ROE 1.66% 1.79% 1.65% 7.43% 1.29% 2.03% 0.85% -
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 78.39 74.32 80.33 81.04 78.85 72.23 75.89 2.19%
EPS 8.30 9.00 7.90 35.90 5.80 9.00 3.70 71.61%
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 64.15 60.36 65.10 65.23 63.62 58.16 60.30 4.22%
EPS 6.79 7.31 6.40 28.89 4.68 7.25 2.94 74.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1028 4.075 3.8707 3.8877 3.6183 3.5628 3.4543 12.18%
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 5.06 6.26 6.41 5.68 5.58 8.10 7.44 -22.71%
P/EPS 47.83 51.67 65.19 12.81 75.86 65.00 152.70 -53.97%
EY 2.09 1.94 1.53 7.80 1.32 1.54 0.65 118.31%
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 5.38 6.05 5.75 5.68 6.98 5.33 7.64 -20.89%
P/EPS 50.84 50.00 58.48 12.81 94.83 42.78 156.76 -52.89%
EY 1.97 2.00 1.71 7.80 1.05 2.34 0.64 112.04%
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