[TM] YoY TTM 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- 112.08%
YoY- 129.23%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 12,985,804 11,159,764 9,768,484 9,489,042 8,618,240 1,886,823 -2.00%
PBT 2,740,365 1,545,883 1,674,379 2,253,976 1,226,170 130,257 -3.15%
Tax -451,345 -552,585 -687,109 -574,898 -493,677 -2,039 -5.52%
NP 2,289,020 993,298 987,270 1,679,078 732,493 128,218 -2.98%
-
NP to SH 2,289,020 993,298 987,270 1,679,078 732,493 128,218 -2.98%
-
Tax Rate 16.47% 35.75% 41.04% 25.51% 40.26% 1.57% -
Total Cost 10,696,784 10,166,466 8,781,214 7,809,964 7,885,747 1,758,605 -1.88%
-
Net Worth 14,483,340 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0.10%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 978,939 314,869 - - - - -100.00%
Div Payout % 42.77% 31.70% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 14,483,340 11,953,299 12,539,999 14,916,880 13,490,198 16,053,948 0.10%
NOSH 3,367,122 3,203,778 3,134,999 3,088,189 3,073,708 4,013,487 0.18%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.63% 8.90% 10.11% 17.69% 8.50% 6.80% -
ROE 15.80% 8.31% 7.87% 11.26% 5.43% 0.80% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 385.66 348.33 311.59 307.27 280.39 47.01 -2.18%
EPS 67.98 31.00 31.49 54.37 23.83 3.19 -3.16%
DPS 29.07 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.3014 3.731 4.00 4.8303 4.3889 4.00 -0.07%
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 CAGR
RPS 338.44 290.85 254.59 247.31 224.61 49.18 -2.00%
EPS 59.66 25.89 25.73 43.76 19.09 3.34 -2.98%
DPS 25.51 8.21 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.7747 3.1153 3.2682 3.8877 3.5159 4.184 0.10%
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 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 -
P/RPS 1.45 1.05 1.14 1.50 1.78 0.00 -100.00%
P/EPS 8.24 11.84 11.27 8.46 20.98 0.00 -100.00%
EY 12.14 8.45 8.87 11.82 4.77 0.00 -100.00%
DY 5.19 2.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.30 0.98 0.89 0.95 1.14 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 CAGR
Date 30/11/04 21/11/03 29/11/02 27/11/01 07/11/00 - -
Price 6.00 4.18 3.60 4.60 6.25 0.00 -
P/RPS 1.56 1.20 1.16 1.50 2.23 0.00 -100.00%
P/EPS 8.83 13.48 11.43 8.46 26.23 0.00 -100.00%
EY 11.33 7.42 8.75 11.82 3.81 0.00 -100.00%
DY 4.85 2.39 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 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