[TM] YoY Cumulative Quarter 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- 92.94%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 6,737,239 6,500,631 5,288,929 4,777,542 4,672,662 4,186,485 3,830,057 -0.59%
PBT 1,034,699 1,707,496 843,596 870,663 766,254 648,289 710,159 -0.39%
Tax -199,255 -248,214 -286,135 -329,570 -308,632 -277,221 -26,652 -2.11%
NP 835,444 1,459,282 557,461 541,093 457,622 371,068 683,507 -0.21%
-
NP to SH 800,610 1,459,282 557,461 541,093 457,622 371,068 683,507 -0.16%
-
Tax Rate 19.26% 14.54% 33.92% 37.85% 40.28% 42.76% 3.75% -
Total Cost 5,901,795 5,041,349 4,731,468 4,236,449 4,215,040 3,815,417 3,146,550 -0.66%
-
Net Worth 14,452,707 14,210,627 11,417,498 15,770,343 13,866,255 13,453,514 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 339,241 330,902 - - - - - -100.00%
Div Payout % 42.37% 22.68% - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 14,452,707 14,210,627 11,417,498 15,770,343 13,866,255 13,453,514 0 -100.00%
NOSH 3,392,415 3,309,029 3,167,391 3,145,889 3,092,040 3,066,677 2,997,837 -0.13%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.40% 22.45% 10.54% 11.33% 9.79% 8.86% 17.85% -
ROE 5.54% 10.27% 4.88% 3.43% 3.30% 2.76% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 198.60 196.45 166.98 151.87 151.12 136.52 127.76 -0.46%
EPS 23.60 44.10 17.60 17.20 14.80 12.10 22.80 -0.03%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.2603 4.2945 3.6047 5.013 4.4845 4.387 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,140,313
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 175.55 169.39 137.81 124.49 121.76 109.09 99.80 -0.59%
EPS 20.86 38.02 14.53 14.10 11.92 9.67 17.81 -0.16%
DPS 8.84 8.62 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.766 3.7029 2.9751 4.1093 3.6132 3.5056 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.00 5.15 3.92 3.97 4.40 6.55 0.00 -
P/RPS 2.52 2.62 2.35 2.61 2.91 4.80 0.00 -100.00%
P/EPS 21.19 11.68 22.27 23.08 29.73 54.13 0.00 -100.00%
EY 4.72 8.56 4.49 4.33 3.36 1.85 0.00 -100.00%
DY 2.00 1.94 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.20 1.09 0.79 0.98 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 24/08/04 26/08/03 27/08/02 28/08/01 29/08/00 - -
Price 5.50 5.05 3.95 4.22 5.50 5.50 0.00 -
P/RPS 2.77 2.57 2.37 2.78 3.64 4.03 0.00 -100.00%
P/EPS 23.31 11.45 22.44 24.53 37.16 45.45 0.00 -100.00%
EY 4.29 8.73 4.46 4.08 2.69 2.20 0.00 -100.00%
DY 1.82 1.98 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.29 1.18 1.10 0.84 1.23 1.25 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