[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.52%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 396,342 374,376 325,040 313,872 307,584 307,418 280,240 25.91%
PBT 140,670 136,574 118,516 119,020 124,565 102,960 91,532 33.06%
Tax -4,052 -3,698 -1,508 -1,666 -1,653 0 0 -
NP 136,618 132,876 117,008 117,354 122,912 102,960 91,532 30.50%
-
NP to SH 136,618 132,876 117,008 117,354 122,912 102,960 91,532 30.50%
-
Tax Rate 2.88% 2.71% 1.27% 1.40% 1.33% 0.00% 0.00% -
Total Cost 259,724 241,500 208,032 196,518 184,672 204,458 188,708 23.65%
-
Net Worth 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 37.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 37.09%
NOSH 539,000 522,311 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 -64.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 34.47% 35.49% 36.00% 37.39% 39.96% 33.49% 32.66% -
ROE 6.08% 7.05% 6.36% 6.72% 8.23% 7.25% 6.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 73.53 71.68 12.89 12.41 12.15 12.12 11.02 253.19%
EPS 25.35 25.44 4.64 4.64 4.85 4.06 3.60 266.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.61 0.73 0.69 0.59 0.56 0.55 284.51%
Adjusted Per Share Value based on latest NOSH - 2,542,424
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.44 20.25 17.58 16.98 16.64 16.63 15.16 25.91%
EPS 7.39 7.19 6.33 6.35 6.65 5.57 4.95 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2157 1.0199 0.9957 0.9439 0.8082 0.7681 0.7564 37.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.10 3.59 3.38 3.62 2.28 3.70 4.28 -
P/RPS 4.22 5.01 26.22 29.17 18.77 30.52 38.83 -77.13%
P/EPS 12.23 14.11 72.84 78.02 46.98 91.13 118.89 -77.95%
EY 8.18 7.09 1.37 1.28 2.13 1.10 0.84 354.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 4.63 5.25 3.86 6.61 7.78 -79.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 -
Price 3.37 3.31 2.71 3.40 3.22 2.67 3.97 -
P/RPS 4.58 4.62 21.02 27.40 26.51 22.03 36.02 -74.61%
P/EPS 13.30 13.01 58.41 73.28 66.35 65.76 110.28 -75.49%
EY 7.52 7.69 1.71 1.36 1.51 1.52 0.91 307.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 3.71 4.93 5.46 4.77 7.22 -76.64%

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