[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 30.12%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 682,364 678,458 670,952 686,836 596,283 584,308 575,248 12.02%
PBT 470,794 578,961 749,080 230,188 179,332 171,177 154,216 110.01%
Tax -5,419 -7,205 -8,012 -6,640 -6,930 -7,790 -8,244 -24.34%
NP 465,375 571,756 741,068 223,548 172,402 163,386 145,972 116.15%
-
NP to SH 466,852 574,730 744,026 226,316 173,925 164,538 146,832 115.76%
-
Tax Rate 1.15% 1.24% 1.07% 2.88% 3.86% 4.55% 5.35% -
Total Cost 216,989 106,702 -70,116 463,288 423,881 420,921 429,276 -36.46%
-
Net Worth 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 -3.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 460,875 562,860 - 128,536 32,102 - - -
Div Payout % 98.72% 97.93% - 56.80% 18.46% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 -3.17%
NOSH 574,657 574,347 573,828 573,823 573,253 573,172 573,114 0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 68.20% 84.27% 110.45% 32.55% 28.91% 27.96% 25.38% -
ROE 22.44% 28.19% 31.24% 9.39% 7.38% 7.30% 6.72% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.74 118.13 116.93 119.69 104.02 101.94 100.37 11.82%
EPS 81.24 100.07 129.66 39.44 30.34 28.71 25.62 115.38%
DPS 80.20 98.00 0.00 22.40 5.60 0.00 0.00 -
NAPS 3.62 3.55 4.15 4.20 4.11 3.93 3.81 -3.34%
Adjusted Per Share Value based on latest NOSH - 573,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.96 36.75 36.34 37.21 32.30 31.65 31.16 12.01%
EPS 25.29 31.13 40.30 12.26 9.42 8.91 7.95 115.84%
DPS 24.97 30.49 0.00 6.96 1.74 0.00 0.00 -
NAPS 1.1269 1.1045 1.29 1.3055 1.2763 1.2202 1.1828 -3.16%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.60 6.60 6.76 5.92 4.88 5.11 4.62 -
P/RPS 6.40 5.59 5.78 4.95 4.69 5.01 4.60 24.55%
P/EPS 9.35 6.60 5.21 15.01 16.08 17.80 18.03 -35.37%
EY 10.69 15.16 19.18 6.66 6.22 5.62 5.55 54.62%
DY 10.55 14.85 0.00 3.78 1.15 0.00 0.00 -
P/NAPS 2.10 1.86 1.63 1.41 1.19 1.30 1.21 44.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 -
Price 7.48 6.71 5.66 6.10 5.40 5.25 4.84 -
P/RPS 6.30 5.68 4.84 5.10 5.19 5.15 4.82 19.48%
P/EPS 9.21 6.71 4.37 15.47 17.80 18.29 18.89 -37.97%
EY 10.86 14.91 22.91 6.47 5.62 5.47 5.29 61.31%
DY 10.72 14.61 0.00 3.67 1.04 0.00 0.00 -
P/NAPS 2.07 1.89 1.36 1.45 1.31 1.34 1.27 38.37%

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