[TM] QoQ Cumulative Quarter 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- 15.68%
YoY- 156.95%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 7,270,715 4,777,542 2,315,993 9,673,213 7,175,444 4,672,662 2,231,603 119.61%
PBT 1,283,604 870,663 449,992 2,443,640 2,052,865 766,254 448,297 101.51%
Tax -541,972 -329,570 -169,545 -631,720 -486,583 -308,632 -170,235 116.26%
NP 741,632 541,093 280,447 1,811,920 1,566,282 457,622 278,062 92.20%
-
NP to SH 741,632 541,093 280,447 1,811,920 1,566,282 457,622 278,062 92.20%
-
Tax Rate 42.22% 37.85% 37.68% 25.85% 23.70% 40.28% 37.97% -
Total Cost 6,529,083 4,236,449 2,035,546 7,861,293 5,609,162 4,215,040 1,953,541 123.37%
-
Net Worth 12,617,945 15,770,343 15,635,544 14,769,004 14,922,310 13,866,255 13,670,454 -5.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 12,617,945 15,770,343 15,635,544 14,769,004 14,922,310 13,866,255 13,670,454 -5.19%
NOSH 3,154,486 3,145,889 3,116,077 3,092,013 3,089,313 3,092,040 3,089,577 1.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.20% 11.33% 12.11% 18.73% 21.83% 9.79% 12.46% -
ROE 5.88% 3.43% 1.79% 12.27% 10.50% 3.30% 2.03% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 230.49 151.87 74.32 312.85 232.27 151.12 72.23 116.59%
EPS 23.50 17.20 9.00 58.60 50.70 14.80 9.00 89.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 5.013 5.0177 4.7765 4.8303 4.4845 4.4247 -6.50%
Adjusted Per Share Value based on latest NOSH - 3,109,341
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 189.49 124.51 60.36 252.11 187.01 121.78 58.16 119.61%
EPS 19.33 14.10 7.31 47.22 40.82 11.93 7.25 92.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2885 4.1101 4.075 3.8491 3.8891 3.6139 3.5628 -5.19%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.55 3.97 4.65 5.15 4.60 4.40 5.85 -
P/RPS 1.54 2.61 6.26 1.65 1.98 2.91 8.10 -66.90%
P/EPS 15.10 23.08 51.67 8.79 9.07 29.73 65.00 -62.17%
EY 6.62 4.33 1.94 11.38 11.02 3.36 1.54 164.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.93 1.08 0.95 0.98 1.32 -23.09%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 27/08/02 28/05/02 26/02/02 27/11/01 28/08/01 29/05/01 -
Price 3.60 4.22 4.50 4.62 4.60 5.50 3.85 -
P/RPS 1.56 2.78 6.05 1.48 1.98 3.64 5.33 -55.88%
P/EPS 15.31 24.53 50.00 7.88 9.07 37.16 42.78 -49.56%
EY 6.53 4.08 2.00 12.68 11.02 2.69 2.34 98.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.90 0.97 0.95 1.23 0.87 2.28%

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