[TM] YoY Cumulative 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- 242.27%
YoY- 164.41%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 9,785,795 8,596,341 7,270,715 7,175,444 6,502,075 5,716,879 0 -100.00%
PBT 2,229,066 1,299,153 1,283,604 2,052,865 1,049,649 840,417 0 -100.00%
Tax -439,806 -408,499 -541,972 -486,583 -457,274 -28,692 0 -100.00%
NP 1,789,260 890,654 741,632 1,566,282 592,375 811,725 0 -100.00%
-
NP to SH 1,789,260 890,654 741,632 1,566,282 592,375 811,725 0 -100.00%
-
Tax Rate 19.73% 31.44% 42.22% 23.70% 43.56% 3.41% - -
Total Cost 7,996,535 7,705,687 6,529,083 5,609,162 5,909,700 4,905,154 0 -100.00%
-
Net Worth 14,305,433 11,867,964 12,617,945 14,922,310 13,401,415 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 332,576 - - - - - - -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 14,305,433 11,867,964 12,617,945 14,922,310 13,401,415 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 12.51% 7.50% 5.88% 10.50% 4.42% 6.39% 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 294.24 270.25 230.49 232.27 212.94 179.88 0.00 -100.00%
EPS 53.80 28.00 23.50 50.70 19.40 27.00 0.00 -100.00%
DPS 10.00 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 255.04 224.04 189.49 187.01 169.46 149.00 0.00 -100.00%
EPS 46.63 23.21 19.33 40.82 15.44 21.16 0.00 -100.00%
DPS 8.67 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 1.90 1.36 1.54 1.98 2.35 0.00 0.00 -100.00%
P/EPS 10.41 13.11 15.10 9.07 25.77 0.00 0.00 -100.00%
EY 9.61 7.63 6.62 11.02 3.88 0.00 0.00 -100.00%
DY 1.79 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 2.04 1.55 1.56 1.98 2.94 0.00 0.00 -100.00%
P/EPS 11.15 14.93 15.31 9.07 32.22 0.00 0.00 -100.00%
EY 8.97 6.70 6.53 11.02 3.10 0.00 0.00 -100.00%
DY 1.67 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