[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -22.75%
YoY- 249.3%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 701,260 700,788 682,364 678,458 670,952 686,836 596,283 11.42%
PBT 480,962 157,232 470,794 578,961 749,080 230,188 179,332 93.15%
Tax -6,180 -6,848 -5,419 -7,205 -8,012 -6,640 -6,930 -7.35%
NP 474,782 150,384 465,375 571,756 741,068 223,548 172,402 96.59%
-
NP to SH 474,782 150,384 466,852 574,730 744,026 226,316 173,925 95.44%
-
Tax Rate 1.28% 4.36% 1.15% 1.24% 1.07% 2.88% 3.86% -
Total Cost 226,478 550,404 216,989 106,702 -70,116 463,288 423,881 -34.18%
-
Net Worth 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 -8.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 153,118 - 460,875 562,860 - 128,536 32,102 183.62%
Div Payout % 32.25% - 98.72% 97.93% - 56.80% 18.46% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 -8.54%
NOSH 575,632 575,742 574,657 574,347 573,828 573,823 573,253 0.27%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 67.70% 21.46% 68.20% 84.27% 110.45% 32.55% 28.91% -
ROE 23.04% 7.36% 22.44% 28.19% 31.24% 9.39% 7.38% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 121.82 121.72 118.74 118.13 116.93 119.69 104.02 11.11%
EPS 82.48 26.12 81.24 100.07 129.66 39.44 30.34 94.90%
DPS 26.60 0.00 80.20 98.00 0.00 22.40 5.60 182.84%
NAPS 3.58 3.55 3.62 3.55 4.15 4.20 4.11 -8.80%
Adjusted Per Share Value based on latest NOSH - 575,389
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.93 37.90 36.91 36.70 36.29 37.15 32.25 11.43%
EPS 25.68 8.13 25.25 31.09 40.24 12.24 9.41 95.40%
DPS 8.28 0.00 24.93 30.44 0.00 6.95 1.74 183.18%
NAPS 1.1146 1.1055 1.1252 1.1028 1.2881 1.3036 1.2744 -8.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.60 7.28 7.60 6.60 6.76 5.92 4.88 -
P/RPS 6.24 5.98 6.40 5.59 5.78 4.95 4.69 20.99%
P/EPS 9.21 27.87 9.35 6.60 5.21 15.01 16.08 -31.05%
EY 10.85 3.59 10.69 15.16 19.18 6.66 6.22 44.95%
DY 3.50 0.00 10.55 14.85 0.00 3.78 1.15 110.15%
P/NAPS 2.12 2.05 2.10 1.86 1.63 1.41 1.19 47.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 24/02/16 26/11/15 21/08/15 27/05/15 26/02/15 -
Price 8.07 7.37 7.48 6.71 5.66 6.10 5.40 -
P/RPS 6.62 6.05 6.30 5.68 4.84 5.10 5.19 17.63%
P/EPS 9.78 28.22 9.21 6.71 4.37 15.47 17.80 -32.94%
EY 10.22 3.54 10.86 14.91 22.91 6.47 5.62 49.03%
DY 3.30 0.00 10.72 14.61 0.00 3.67 1.04 116.08%
P/NAPS 2.25 2.08 2.07 1.89 1.36 1.45 1.31 43.46%

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