[TIMECOM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.43%
YoY- 11.28%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 419,088 380,441 347,351 325,072 313,872 316,208 326,575 18.00%
PBT 157,016 131,099 135,827 125,766 119,020 119,631 98,636 36.14%
Tax 36,713 -3,465 -3,515 -2,043 -1,666 16,925 18,165 59.51%
NP 193,729 127,634 132,312 123,723 117,354 136,556 116,801 39.90%
-
NP to SH 193,729 127,634 132,312 123,723 117,354 136,556 116,801 39.90%
-
Tax Rate -23.38% 2.64% 2.59% 1.62% 1.40% -14.15% -18.42% -
Total Cost 225,359 252,807 215,039 201,349 196,518 179,652 209,774 4.87%
-
Net Worth 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0 0 -
NOSH 572,553 571,841 538,147 2,521,724 2,542,424 2,528,198 2,530,707 -62.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 46.23% 33.55% 38.09% 38.06% 37.39% 43.19% 35.77% -
ROE 7.81% 5.35% 6.81% 6.72% 6.69% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 73.20 66.53 64.55 12.89 12.35 12.51 12.90 216.46%
EPS 33.84 22.32 24.59 4.91 4.62 5.40 4.62 274.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 3.61 0.73 0.69 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.70 20.61 18.82 17.61 17.00 17.13 17.69 17.99%
EPS 10.49 6.91 7.17 6.70 6.36 7.40 6.33 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3429 1.2917 1.0524 0.9972 0.9503 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.95 3.10 3.59 3.38 3.62 2.28 3.70 -
P/RPS 5.40 4.66 5.56 26.22 29.32 18.23 28.67 -66.97%
P/EPS 11.67 13.89 14.60 68.89 78.43 42.21 80.17 -72.16%
EY 8.57 7.20 6.85 1.45 1.28 2.37 1.25 258.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.74 0.99 4.63 5.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 -
Price 3.75 3.37 3.31 2.71 3.40 3.22 2.67 -
P/RPS 5.12 5.07 5.13 21.02 27.54 25.75 20.69 -60.41%
P/EPS 11.08 15.10 13.46 55.24 73.66 59.62 57.85 -66.60%
EY 9.02 6.62 7.43 1.81 1.36 1.68 1.73 199.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.92 3.71 4.93 0.00 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