[TIMECOM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.94%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 470,839 419,088 380,441 347,351 325,072 313,872 316,208 30.36%
PBT 165,273 157,016 131,099 135,827 125,766 119,020 119,631 24.01%
Tax 35,288 36,713 -3,465 -3,515 -2,043 -1,666 16,925 63.13%
NP 200,561 193,729 127,634 132,312 123,723 117,354 136,556 29.17%
-
NP to SH 200,561 193,729 127,634 132,312 123,723 117,354 136,556 29.17%
-
Tax Rate -21.35% -23.38% 2.64% 2.59% 1.62% 1.40% -14.15% -
Total Cost 270,278 225,359 252,807 215,039 201,349 196,518 179,652 31.26%
-
Net Worth 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0 -
NOSH 572,761 572,553 571,841 538,147 2,521,724 2,542,424 2,528,198 -62.80%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 42.60% 46.23% 33.55% 38.09% 38.06% 37.39% 43.19% -
ROE 8.58% 7.81% 5.35% 6.81% 6.72% 6.69% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 82.21 73.20 66.53 64.55 12.89 12.35 12.51 250.44%
EPS 35.02 33.84 22.32 24.59 4.91 4.62 5.40 247.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.33 4.17 3.61 0.73 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 538,147
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.47 22.67 20.58 18.79 17.58 16.98 17.10 30.39%
EPS 10.85 10.48 6.90 7.16 6.69 6.35 7.39 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.264 1.3409 1.2898 1.0508 0.9957 0.9489 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.00 3.95 3.10 3.59 3.38 3.62 2.28 -
P/RPS 4.87 5.40 4.66 5.56 26.22 29.32 18.23 -58.48%
P/EPS 11.42 11.67 13.89 14.60 68.89 78.43 42.21 -58.13%
EY 8.75 8.57 7.20 6.85 1.45 1.28 2.37 138.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.74 0.99 4.63 5.25 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 -
Price 4.30 3.75 3.37 3.31 2.71 3.40 3.22 -
P/RPS 5.23 5.12 5.07 5.13 21.02 27.54 25.75 -65.41%
P/EPS 12.28 11.08 15.10 13.46 55.24 73.66 59.62 -65.08%
EY 8.14 9.02 6.62 7.43 1.81 1.36 1.68 186.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.81 0.92 3.71 4.93 0.00 -

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