[TM] YoY Annualized 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- 128.18%
YoY- 164.41%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 13,047,726 11,461,788 9,694,286 9,567,258 8,669,433 7,622,505 0 -100.00%
PBT 2,972,088 1,732,204 1,711,472 2,737,153 1,399,532 1,120,556 0 -100.00%
Tax -586,408 -544,665 -722,629 -648,777 -609,698 -38,256 0 -100.00%
NP 2,385,680 1,187,538 988,842 2,088,376 789,833 1,082,300 0 -100.00%
-
NP to SH 2,385,680 1,187,538 988,842 2,088,376 789,833 1,082,300 0 -100.00%
-
Tax Rate 19.73% 31.44% 42.22% 23.70% 43.56% 3.41% - -
Total Cost 10,662,046 10,274,249 8,705,444 7,478,882 7,879,600 6,540,205 0 -100.00%
-
Net Worth 14,305,434 11,867,964 12,617,945 14,922,311 13,401,414 12,712,946 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 443,434 - - - - - - -100.00%
Div Payout % 18.59% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 14,305,434 11,867,964 12,617,945 14,922,311 13,401,414 12,712,946 0 -100.00%
NOSH 3,325,762 3,180,907 3,154,486 3,089,313 3,053,479 3,178,236 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 18.28% 10.36% 10.20% 21.83% 9.11% 14.20% 0.00% -
ROE 16.68% 10.01% 7.84% 13.99% 5.89% 8.51% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 392.32 360.33 307.32 309.69 283.92 239.83 0.00 -100.00%
EPS 71.73 37.33 31.33 67.60 25.87 36.00 0.00 -100.00%
DPS 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.3014 3.731 4.00 4.8303 4.3889 4.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,088,189
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 340.05 298.72 252.66 249.35 225.95 198.66 0.00 -100.00%
EPS 62.18 30.95 25.77 54.43 20.58 28.21 0.00 -100.00%
DPS 11.56 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.7283 3.0931 3.2885 3.8891 3.4927 3.3133 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 5.60 3.67 3.55 4.60 5.00 0.00 0.00 -
P/RPS 1.43 1.02 1.16 1.49 1.76 0.00 0.00 -100.00%
P/EPS 7.81 9.83 11.32 6.80 19.33 0.00 0.00 -100.00%
EY 12.81 10.17 8.83 14.70 5.17 0.00 0.00 -100.00%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.30 0.98 0.89 0.95 1.14 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/11/04 21/11/03 29/11/02 27/11/01 07/11/00 26/11/99 - -
Price 6.00 4.18 3.60 4.60 6.25 0.00 0.00 -
P/RPS 1.53 1.16 1.17 1.49 2.20 0.00 0.00 -100.00%
P/EPS 8.36 11.20 11.48 6.80 24.16 0.00 0.00 -100.00%
EY 11.96 8.93 8.71 14.70 4.14 0.00 0.00 -100.00%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.39 1.12 0.90 0.95 1.42 0.00 0.00 -100.00%

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