[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.79%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 686,836 596,283 584,308 575,248 527,524 548,258 532,028 18.58%
PBT 230,188 179,332 171,177 154,216 127,272 497,306 614,868 -48.08%
Tax -6,640 -6,930 -7,790 -8,244 -9,968 144,028 -8,636 -16.08%
NP 223,548 172,402 163,386 145,972 117,304 641,334 606,232 -48.60%
-
NP to SH 226,316 173,925 164,538 146,832 117,660 641,334 606,232 -48.18%
-
Tax Rate 2.88% 3.86% 4.55% 5.35% 7.83% -28.96% 1.40% -
Total Cost 463,288 423,881 420,921 429,276 410,220 -93,076 -74,204 -
-
Net Worth 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 1,799,441 21.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 128,536 32,102 - - - - - -
Div Payout % 56.80% 18.46% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 1,799,441 21.52%
NOSH 573,823 573,253 573,172 573,114 573,391 573,080 573,070 0.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 32.55% 28.91% 27.96% 25.38% 22.24% 116.98% 113.95% -
ROE 9.39% 7.38% 7.30% 6.72% 5.62% 31.97% 33.69% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 119.69 104.02 101.94 100.37 92.00 95.67 92.84 18.47%
EPS 39.44 30.34 28.71 25.62 20.52 111.91 105.79 -48.23%
DPS 22.40 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 4.11 3.93 3.81 3.65 3.50 3.14 21.41%
Adjusted Per Share Value based on latest NOSH - 572,929
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.21 32.30 31.65 31.16 28.58 29.70 28.82 18.58%
EPS 12.26 9.42 8.91 7.95 6.37 34.74 32.84 -48.18%
DPS 6.96 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3055 1.2763 1.2202 1.1828 1.1337 1.0865 0.9747 21.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.92 4.88 5.11 4.62 3.85 3.55 3.80 -
P/RPS 4.95 4.69 5.01 4.60 4.18 3.71 4.09 13.58%
P/EPS 15.01 16.08 17.80 18.03 18.76 3.17 3.59 159.75%
EY 6.66 6.22 5.62 5.55 5.33 31.52 27.84 -61.49%
DY 3.78 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.19 1.30 1.21 1.05 1.01 1.21 10.74%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 21/11/13 -
Price 6.10 5.40 5.25 4.84 4.48 3.63 4.04 -
P/RPS 5.10 5.19 5.15 4.82 4.87 3.79 4.35 11.19%
P/EPS 15.47 17.80 18.29 18.89 21.83 3.24 3.82 154.28%
EY 6.47 5.62 5.47 5.29 4.58 30.83 26.18 -60.65%
DY 3.67 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.31 1.34 1.27 1.23 1.04 1.29 8.11%

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