[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.06%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 670,952 686,836 596,283 584,308 575,248 527,524 548,258 14.45%
PBT 749,080 230,188 179,332 171,177 154,216 127,272 497,306 31.50%
Tax -8,012 -6,640 -6,930 -7,790 -8,244 -9,968 144,028 -
NP 741,068 223,548 172,402 163,386 145,972 117,304 641,334 10.14%
-
NP to SH 744,026 226,316 173,925 164,538 146,832 117,660 641,334 10.43%
-
Tax Rate 1.07% 2.88% 3.86% 4.55% 5.35% 7.83% -28.96% -
Total Cost -70,116 463,288 423,881 420,921 429,276 410,220 -93,076 -17.25%
-
Net Worth 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 12.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 128,536 32,102 - - - - -
Div Payout % - 56.80% 18.46% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 12.15%
NOSH 573,828 573,823 573,253 573,172 573,114 573,391 573,080 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 110.45% 32.55% 28.91% 27.96% 25.38% 22.24% 116.98% -
ROE 31.24% 9.39% 7.38% 7.30% 6.72% 5.62% 31.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 116.93 119.69 104.02 101.94 100.37 92.00 95.67 14.35%
EPS 129.66 39.44 30.34 28.71 25.62 20.52 111.91 10.34%
DPS 0.00 22.40 5.60 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.20 4.11 3.93 3.81 3.65 3.50 12.06%
Adjusted Per Share Value based on latest NOSH - 573,256
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.34 37.21 32.30 31.65 31.16 28.58 29.70 14.44%
EPS 40.30 12.26 9.42 8.91 7.95 6.37 34.74 10.43%
DPS 0.00 6.96 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.3055 1.2763 1.2202 1.1828 1.1337 1.0865 12.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.76 5.92 4.88 5.11 4.62 3.85 3.55 -
P/RPS 5.78 4.95 4.69 5.01 4.60 4.18 3.71 34.49%
P/EPS 5.21 15.01 16.08 17.80 18.03 18.76 3.17 39.39%
EY 19.18 6.66 6.22 5.62 5.55 5.33 31.52 -28.25%
DY 0.00 3.78 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.41 1.19 1.30 1.21 1.05 1.01 37.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 -
Price 5.66 6.10 5.40 5.25 4.84 4.48 3.63 -
P/RPS 4.84 5.10 5.19 5.15 4.82 4.87 3.79 17.76%
P/EPS 4.37 15.47 17.80 18.29 18.89 21.83 3.24 22.14%
EY 22.91 6.47 5.62 5.47 5.29 4.58 30.83 -18.00%
DY 0.00 3.67 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.45 1.31 1.34 1.27 1.23 1.04 19.64%

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