[TM] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.9%
YoY- -79.52%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,451,114 3,285,164 3,307,412 2,493,173 2,502,782 2,315,590 1,886,823 -0.63%
PBT 931,000 521,570 455,557 412,941 1,286,611 401,359 130,257 -2.06%
Tax -128,929 -191,592 -122,364 -185,920 -177,951 -180,052 -2,039 -4.31%
NP 802,071 329,978 333,193 227,021 1,108,660 221,307 128,218 -1.93%
-
NP to SH 775,902 329,978 333,193 227,021 1,108,660 221,307 128,218 -1.89%
-
Tax Rate 13.85% 36.73% 26.86% 45.02% 13.83% 44.86% 1.57% -
Total Cost 2,649,043 2,955,186 2,974,219 2,266,152 1,394,122 2,094,283 1,758,605 -0.43%
-
Net Worth 14,851,239 14,483,340 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 14,851,239 14,483,340 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0.08%
NOSH 3,388,218 3,367,122 3,203,778 3,134,999 3,088,189 3,073,708 4,013,487 0.18%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 23.24% 10.04% 10.07% 9.11% 44.30% 9.56% 6.80% -
ROE 5.22% 2.28% 2.79% 1.81% 7.43% 1.64% 0.80% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 101.86 97.57 103.23 79.53 81.04 75.34 47.01 -0.81%
EPS 22.90 9.80 10.40 7.20 35.90 7.20 4.20 -1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3832 4.3014 3.731 4.00 4.8303 4.3889 4.00 -0.09%
Adjusted Per Share Value based on latest NOSH - 3,134,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.93 85.60 86.18 64.97 65.22 60.34 49.17 -0.63%
EPS 20.22 8.60 8.68 5.92 28.89 5.77 3.34 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8698 3.774 3.1147 3.2676 3.8869 3.5152 4.1832 0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.20 5.60 3.67 3.55 4.60 5.00 0.00 -
P/RPS 5.11 5.74 3.56 4.46 5.68 6.64 0.00 -100.00%
P/EPS 22.71 57.14 35.29 49.02 12.81 69.44 0.00 -100.00%
EY 4.40 1.75 2.83 2.04 7.80 1.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 0.98 0.89 0.95 1.14 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 07/11/00 26/11/99 -
Price 4.80 6.00 4.18 3.60 4.60 6.25 0.00 -
P/RPS 4.71 6.15 4.05 4.53 5.68 8.30 0.00 -100.00%
P/EPS 20.96 61.22 40.19 49.71 12.81 86.81 0.00 -100.00%
EY 4.77 1.63 2.49 2.01 7.80 1.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.39 1.12 0.90 0.95 1.42 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