[TM] QoQ 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- 146.52%
YoY- 38.28%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
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 2,497,769 2,502,782 2,441,059 2,231,603 2,313,598 2,315,590 2,152,708 10.38%
PBT 390,775 1,286,611 317,957 448,297 201,111 401,359 280,375 24.69%
Tax -145,137 -177,951 -138,397 -170,235 -88,315 -180,052 -110,397 19.94%
NP 245,638 1,108,660 179,560 278,062 112,796 221,307 169,978 27.73%
-
NP to SH 245,638 1,108,660 179,560 278,062 112,796 221,307 169,978 27.73%
-
Tax Rate 37.14% 13.83% 43.53% 37.97% 43.91% 44.86% 39.37% -
Total Cost 2,252,131 1,394,122 2,261,499 1,953,541 2,200,802 2,094,283 1,982,730 8.83%
-
Net Worth 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 13,490,198 13,558,063 6.24%
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 14,851,771 14,916,880 13,883,392 13,670,454 13,254,139 13,490,198 13,558,063 6.24%
NOSH 3,109,341 3,088,189 3,095,861 3,089,577 3,048,540 3,073,708 3,090,509 0.40%
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 9.83% 44.30% 7.36% 12.46% 4.88% 9.56% 7.90% -
ROE 1.65% 7.43% 1.29% 2.03% 0.85% 1.64% 1.25% -
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 80.33 81.04 78.85 72.23 75.89 75.34 69.66 9.93%
EPS 7.90 35.90 5.80 9.00 3.70 7.20 5.50 27.22%
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 65.10 65.23 63.62 58.16 60.30 60.35 56.10 10.39%
EPS 6.40 28.89 4.68 7.25 2.94 5.77 4.43 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8707 3.8877 3.6183 3.5628 3.4543 3.5159 3.5335 6.24%
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 6.41 5.68 5.58 8.10 7.44 6.64 9.40 -22.47%
P/EPS 65.19 12.81 75.86 65.00 152.70 69.44 119.09 -33.00%
EY 1.53 7.80 1.32 1.54 0.65 1.44 0.84 48.98%
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 5.75 5.68 6.98 5.33 7.64 8.30 7.90 -19.03%
P/EPS 58.48 12.81 94.83 42.78 156.76 86.81 100.00 -30.00%
EY 1.71 7.80 1.05 2.34 0.64 1.15 1.00 42.85%
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