[TM] QoQ 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- -77.84%
YoY- 117.77%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,493,173 2,461,549 2,315,993 2,497,769 2,502,782 2,441,059 2,231,603 7.66%
PBT 412,941 420,671 449,992 390,775 1,286,611 317,957 448,297 -5.32%
Tax -185,920 -160,025 -169,545 -145,137 -177,951 -138,397 -170,235 6.04%
NP 227,021 260,646 280,447 245,638 1,108,660 179,560 278,062 -12.63%
-
NP to SH 227,021 260,646 280,447 245,638 1,108,660 179,560 278,062 -12.63%
-
Tax Rate 45.02% 38.04% 37.68% 37.14% 13.83% 43.53% 37.97% -
Total Cost 2,266,152 2,200,903 2,035,546 2,252,131 1,394,122 2,261,499 1,953,541 10.39%
-
Net Worth 12,539,999 15,742,390 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 -5.58%
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 12,539,999 15,742,390 15,635,544 14,851,771 14,916,880 13,883,392 13,670,454 -5.58%
NOSH 3,134,999 3,140,313 3,116,077 3,109,341 3,088,189 3,095,861 3,089,577 0.97%
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 9.11% 10.59% 12.11% 9.83% 44.30% 7.36% 12.46% -
ROE 1.81% 1.66% 1.79% 1.65% 7.43% 1.29% 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 79.53 78.39 74.32 80.33 81.04 78.85 72.23 6.62%
EPS 7.20 8.30 9.00 7.90 35.90 5.80 9.00 -13.81%
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 64.98 64.15 60.36 65.10 65.23 63.62 58.16 7.66%
EPS 5.92 6.79 7.31 6.40 28.89 4.68 7.25 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2682 4.1028 4.075 3.8707 3.8877 3.6183 3.5628 -5.58%
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 4.46 5.06 6.26 6.41 5.68 5.58 8.10 -32.79%
P/EPS 49.02 47.83 51.67 65.19 12.81 75.86 65.00 -17.13%
EY 2.04 2.09 1.94 1.53 7.80 1.32 1.54 20.59%
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 4.53 5.38 6.05 5.75 5.68 6.98 5.33 -10.26%
P/EPS 49.71 50.84 50.00 58.48 12.81 94.83 42.78 10.51%
EY 2.01 1.97 2.00 1.71 7.80 1.05 2.34 -9.62%
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