[TIMECOM] QoQ Cumulative 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- 15.87%
YoY- 249.3%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 350,630 175,197 682,364 508,844 335,476 171,709 596,283 -29.83%
PBT 240,481 39,308 470,794 434,221 374,540 57,547 179,332 21.62%
Tax -3,090 -1,712 -5,419 -5,404 -4,006 -1,660 -6,930 -41.66%
NP 237,391 37,596 465,375 428,817 370,534 55,887 172,402 23.79%
-
NP to SH 237,391 37,596 466,852 431,048 372,013 56,579 173,925 23.06%
-
Tax Rate 1.28% 4.36% 1.15% 1.24% 1.07% 2.88% 3.86% -
Total Cost 113,239 137,601 216,989 80,027 -35,058 115,822 423,881 -58.55%
-
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 76,559 - 460,875 422,145 - 32,134 32,102 78.59%
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 11.52% 1.84% 22.44% 21.14% 15.62% 2.35% 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 60.91 30.43 118.74 88.60 58.46 29.92 104.02 -30.03%
EPS 41.24 6.53 81.24 75.05 64.83 9.86 30.34 22.72%
DPS 13.30 0.00 80.20 73.50 0.00 5.60 5.60 78.10%
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 18.97 9.48 36.91 27.52 18.15 9.29 32.25 -29.81%
EPS 12.84 2.03 25.25 23.31 20.12 3.06 9.41 23.04%
DPS 4.14 0.00 24.93 22.83 0.00 1.74 1.74 78.31%
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 12.48 23.92 6.40 7.45 11.56 19.78 4.69 92.14%
P/EPS 18.43 111.49 9.35 8.79 10.43 60.04 16.08 9.52%
EY 5.43 0.90 10.69 11.37 9.59 1.67 6.22 -8.66%
DY 1.75 0.00 10.55 11.14 0.00 0.95 1.15 32.33%
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 13.25 24.22 6.30 7.57 9.68 20.39 5.19 86.90%
P/EPS 19.57 112.86 9.21 8.94 8.73 61.87 17.80 6.53%
EY 5.11 0.89 10.86 11.18 11.45 1.62 5.62 -6.15%
DY 1.65 0.00 10.72 10.95 0.00 0.92 1.04 36.06%
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