[TM] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.91%
YoY- 156.95%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 13,250,900 11,796,350 9,834,138 9,673,213 8,815,673 4,002,988 -1.25%
PBT 3,172,839 1,810,452 1,530,334 2,443,640 1,250,759 306,779 -2.42%
Tax -559,379 -420,038 -686,058 -631,720 -545,588 -38,443 -2.77%
NP 2,613,460 1,390,414 844,276 1,811,920 705,171 268,336 -2.36%
-
NP to SH 2,613,460 1,390,414 844,276 1,811,920 705,171 268,336 -2.36%
-
Tax Rate 17.63% 23.20% 44.83% 25.85% 43.62% 12.53% -
Total Cost 10,637,440 10,405,936 8,989,862 7,861,293 8,110,502 3,734,652 -1.09%
-
Net Worth 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 12,948,135 -0.17%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,009,661 644,851 314,869 - - - -100.00%
Div Payout % 38.63% 46.38% 37.29% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 12,948,135 -0.17%
NOSH 3,377,868 3,224,258 3,148,692 3,109,341 3,048,540 3,151,088 -0.07%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.72% 11.79% 8.59% 18.73% 8.00% 6.70% -
ROE 17.01% 11.03% 6.70% 12.20% 5.32% 2.07% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 392.29 365.86 312.32 311.10 289.18 127.04 -1.17%
EPS 77.37 43.12 26.81 58.27 23.13 8.52 -2.29%
DPS 29.89 20.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 4.5472 3.9098 4.00 4.7765 4.3477 4.1091 -0.10%
Adjusted Per Share Value based on latest NOSH - 3,109,341
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 345.28 307.38 256.25 252.06 229.71 104.31 -1.25%
EPS 68.10 36.23 22.00 47.21 18.37 6.99 -2.36%
DPS 26.31 16.80 8.20 0.00 0.00 0.00 -100.00%
NAPS 4.0024 3.2848 3.2818 3.87 3.4537 3.3739 -0.17%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.80 4.20 3.95 5.15 5.65 0.00 -
P/RPS 1.48 1.15 1.26 1.66 1.95 0.00 -100.00%
P/EPS 7.50 9.74 14.73 8.84 24.43 0.00 -100.00%
EY 13.34 10.27 6.79 11.32 4.09 0.00 -100.00%
DY 5.15 4.76 2.53 0.00 0.00 0.00 -100.00%
P/NAPS 1.28 1.07 0.99 1.08 1.30 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 26/02/04 27/02/03 26/02/02 19/03/01 - -
Price 5.30 5.25 3.95 4.62 5.80 0.00 -
P/RPS 1.35 1.43 1.26 1.49 2.01 0.00 -100.00%
P/EPS 6.85 12.17 14.73 7.93 25.07 0.00 -100.00%
EY 14.60 8.21 6.79 12.61 3.99 0.00 -100.00%
DY 5.64 3.81 2.53 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.34 0.99 0.97 1.33 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