[TIMECOM] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 49.59%
YoY- -88.73%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 171,709 158,052 150,607 155,743 131,881 149,237 131,937 19.22%
PBT 57,547 50,949 51,275 45,290 31,818 36,155 30,861 51.55%
Tax -1,660 -1,087 -1,721 -1,630 -2,492 150,505 -2,620 -26.25%
NP 55,887 49,862 49,554 43,660 29,326 186,660 28,241 57.68%
-
NP to SH 56,579 50,521 49,988 44,001 29,415 186,660 28,241 58.98%
-
Tax Rate 2.88% 2.13% 3.36% 3.60% 7.83% -416.28% 8.49% -
Total Cost 115,822 108,190 101,053 112,083 102,555 -37,423 103,696 7.65%
-
Net Worth 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 21.55%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 32,134 32,113 - - - - - -
Div Payout % 56.80% 63.56% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 21.55%
NOSH 573,823 573,450 573,256 572,929 573,391 573,104 572,839 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 32.55% 31.55% 32.90% 28.03% 22.24% 125.08% 21.40% -
ROE 2.35% 2.14% 2.22% 2.02% 1.41% 9.31% 1.57% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.92 27.56 26.27 27.18 23.00 26.04 23.03 19.08%
EPS 9.86 8.81 8.72 7.68 5.13 32.57 4.93 58.80%
DPS 5.60 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 4.11 3.93 3.81 3.65 3.50 3.14 21.41%
Adjusted Per Share Value based on latest NOSH - 572,929
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.29 8.55 8.15 8.42 7.13 8.07 7.14 19.20%
EPS 3.06 2.73 2.70 2.38 1.59 10.10 1.53 58.80%
DPS 1.74 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3036 1.2748 1.2186 1.1807 1.132 1.0849 0.9729 21.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.92 4.88 5.11 4.62 3.85 3.55 3.80 -
P/RPS 19.78 17.71 19.45 17.00 16.74 13.63 16.50 12.86%
P/EPS 60.04 55.39 58.60 60.16 75.05 10.90 77.08 -15.35%
EY 1.67 1.81 1.71 1.66 1.33 9.17 1.30 18.19%
DY 0.95 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.19 1.30 1.21 1.05 1.01 1.21 10.74%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 21/11/13 -
Price 6.10 5.40 5.25 4.84 4.48 3.63 4.04 -
P/RPS 20.39 19.59 19.98 17.80 19.48 13.94 17.54 10.56%
P/EPS 61.87 61.29 60.21 63.02 87.33 11.15 81.95 -17.10%
EY 1.62 1.63 1.66 1.59 1.15 8.97 1.22 20.83%
DY 0.92 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.31 1.34 1.27 1.23 1.04 1.29 8.11%

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