[TM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.86%
YoY- 136.06%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,856,131 9,834,138 9,768,484 9,778,093 9,757,603 9,673,213 9,489,042 2.56%
PBT 1,511,502 1,530,334 1,674,379 2,548,049 2,445,335 2,443,640 2,253,976 -23.40%
Tax -653,259 -686,058 -687,109 -679,140 -645,846 -631,720 -574,898 8.90%
NP 858,243 844,276 987,270 1,868,909 1,799,489 1,811,920 1,679,078 -36.09%
-
NP to SH 858,243 844,276 987,270 1,868,909 1,799,489 1,811,920 1,679,078 -36.09%
-
Tax Rate 43.22% 44.83% 41.04% 26.65% 26.41% 25.85% 25.51% -
Total Cost 8,997,888 8,989,862 8,781,214 7,909,184 7,958,114 7,861,293 7,809,964 9.90%
-
Net Worth 14,075,216 12,594,768 12,539,999 15,701,565 15,580,388 14,851,771 14,916,880 -3.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 314,869 314,869 - - - - - -
Div Payout % 36.69% 37.29% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 14,075,216 12,594,768 12,539,999 15,701,565 15,580,388 14,851,771 14,916,880 -3.80%
NOSH 3,177,249 3,148,692 3,134,999 3,140,313 3,116,077 3,109,341 3,088,189 1.91%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.71% 8.59% 10.11% 19.11% 18.44% 18.73% 17.69% -
ROE 6.10% 6.70% 7.87% 11.90% 11.55% 12.20% 11.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 310.21 312.32 311.59 311.37 313.14 311.10 307.27 0.63%
EPS 27.01 26.81 31.49 59.51 57.75 58.27 54.37 -37.30%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.00 4.00 5.00 5.00 4.7765 4.8303 -5.60%
Adjusted Per Share Value based on latest NOSH - 3,140,313
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 256.82 256.25 254.54 254.79 254.26 252.06 247.26 2.56%
EPS 22.36 22.00 25.73 48.70 46.89 47.21 43.75 -36.10%
DPS 8.20 8.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6676 3.2818 3.2676 4.0914 4.0598 3.87 3.8869 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.58 3.95 3.55 3.97 4.65 5.15 4.60 -
P/RPS 1.15 1.26 1.14 1.27 1.48 1.66 1.50 -16.24%
P/EPS 13.25 14.73 11.27 6.67 8.05 8.84 8.46 34.90%
EY 7.55 6.79 8.87 14.99 12.42 11.32 11.82 -25.85%
DY 2.79 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.99 0.89 0.79 0.93 1.08 0.95 -10.09%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 29/11/02 27/08/02 28/05/02 26/02/02 27/11/01 -
Price 3.78 3.95 3.60 4.22 4.50 4.62 4.60 -
P/RPS 1.22 1.26 1.16 1.36 1.44 1.49 1.50 -12.87%
P/EPS 13.99 14.73 11.43 7.09 7.79 7.93 8.46 39.88%
EY 7.15 6.79 8.75 14.10 12.83 12.61 11.82 -28.49%
DY 2.65 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 0.90 0.84 0.90 0.97 0.95 -7.15%

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