[TM] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.52%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 3,414,887 3,257,044 2,337,986 2,315,993 2,231,603 2,033,777 0 -100.00%
PBT 532,928 706,071 431,160 449,992 448,297 367,914 0 -100.00%
Tax -158,453 -198,940 -151,562 -169,545 -170,235 -166,824 0 -100.00%
NP 374,475 507,131 279,598 280,447 278,062 201,090 0 -100.00%
-
NP to SH 374,475 507,131 279,598 280,447 278,062 201,090 0 -100.00%
-
Tax Rate 29.73% 28.18% 35.15% 37.68% 37.97% 45.34% - -
Total Cost 3,040,412 2,749,913 2,058,388 2,035,546 1,953,541 1,832,687 0 -100.00%
-
Net Worth 14,804,919 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 14,804,919 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 0 -100.00%
NOSH 3,373,648 3,293,058 3,177,249 3,116,077 3,089,577 3,046,818 3,003,230 -0.12%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 10.97% 15.57% 11.96% 12.11% 12.46% 9.89% 0.00% -
ROE 2.53% 3.71% 1.99% 1.79% 2.03% 1.54% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 101.22 98.91 73.59 74.32 72.23 66.75 0.00 -100.00%
EPS 11.10 15.40 8.80 9.00 9.00 6.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3884 4.1483 4.43 5.0177 4.4247 4.295 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,116,077
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 89.00 84.89 60.93 60.36 58.16 53.00 0.00 -100.00%
EPS 9.76 13.22 7.29 7.31 7.25 5.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8585 3.5603 3.6683 4.075 3.5628 3.4105 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.88 5.15 3.58 4.65 5.85 7.80 0.00 -
P/RPS 4.82 5.21 4.87 6.26 8.10 11.69 0.00 -100.00%
P/EPS 43.96 33.44 40.68 51.67 65.00 118.18 0.00 -100.00%
EY 2.27 2.99 2.46 1.94 1.54 0.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 0.81 0.93 1.32 1.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 26/05/04 27/05/03 28/05/02 29/05/01 19/05/00 - -
Price 4.90 4.75 3.78 4.50 3.85 7.20 0.00 -
P/RPS 4.84 4.80 5.14 6.05 5.33 10.79 0.00 -100.00%
P/EPS 44.14 30.84 42.95 50.00 42.78 109.09 0.00 -100.00%
EY 2.27 3.24 2.33 2.00 2.34 0.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.15 0.85 0.90 0.87 1.68 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