[TM] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
19-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -10.72%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 11,796,350 9,834,138 9,673,213 8,815,673 7,833,044 7,980,129 -0.41%
PBT 1,810,452 1,530,334 2,443,640 1,250,760 884,158 1,668,829 -0.08%
Tax -420,038 -686,058 -631,720 -545,589 -65,096 -677,763 0.50%
NP 1,390,414 844,276 1,811,920 705,171 819,062 991,066 -0.35%
-
NP to SH 1,390,414 844,276 1,811,920 705,171 819,062 991,066 -0.35%
-
Tax Rate 23.20% 44.83% 25.85% 43.62% 7.36% 40.61% -
Total Cost 10,405,936 8,989,862 7,861,293 8,110,502 7,013,982 6,989,063 -0.41%
-
Net Worth 12,468,442 13,651,822 14,769,004 13,388,087 13,231,979 12,220,143 -0.02%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 637,804 315,313 - - - - -100.00%
Div Payout % 45.87% 37.35% - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 12,468,442 13,651,822 14,769,004 13,388,087 13,231,979 12,220,143 -0.02%
NOSH 3,189,023 3,153,137 3,092,013 3,079,349 3,174,659 3,003,230 -0.06%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 11.79% 8.59% 18.73% 8.00% 10.46% 12.42% -
ROE 11.15% 6.18% 12.27% 5.27% 6.19% 8.11% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 369.90 311.88 312.85 286.28 246.74 265.72 -0.34%
EPS 43.60 26.80 58.60 22.90 25.80 33.00 -0.29%
DPS 20.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.9098 4.3296 4.7765 4.3477 4.168 4.069 0.04%
Adjusted Per Share Value based on latest NOSH - 3,048,540
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 307.44 256.30 252.11 229.76 204.15 207.98 -0.41%
EPS 36.24 22.00 47.22 18.38 21.35 25.83 -0.35%
DPS 16.62 8.22 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.2496 3.558 3.8491 3.4892 3.4486 3.1849 -0.02%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.20 3.95 5.15 5.65 0.00 0.00 -
P/RPS 1.14 1.27 1.65 1.97 0.00 0.00 -100.00%
P/EPS 9.63 14.75 8.79 24.67 0.00 0.00 -100.00%
EY 10.38 6.78 11.38 4.05 0.00 0.00 -100.00%
DY 4.76 2.53 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.07 0.91 1.08 1.30 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 27/02/03 26/02/02 19/03/01 29/02/00 - -
Price 5.25 3.95 4.62 5.80 8.05 0.00 -
P/RPS 1.42 1.27 1.48 2.03 3.26 0.00 -100.00%
P/EPS 12.04 14.75 7.88 25.33 31.20 0.00 -100.00%
EY 8.30 6.78 12.68 3.95 3.20 0.00 -100.00%
DY 3.81 2.53 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.34 0.91 0.97 1.33 1.93 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