[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.92%
YoY- 343.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 727,140 678,458 584,308 532,028 396,342 307,584 314,084 15.00%
PBT 397,698 578,961 171,177 614,868 140,670 124,565 83,598 29.65%
Tax -7,333 -7,205 -7,790 -8,636 -4,052 -1,653 0 -
NP 390,365 571,756 163,386 606,232 136,618 122,912 83,598 29.25%
-
NP to SH 390,365 574,730 164,538 606,232 136,618 122,912 83,598 29.25%
-
Tax Rate 1.84% 1.24% 4.55% 1.40% 2.88% 1.33% 0.00% -
Total Cost 336,774 106,702 420,921 -74,204 259,724 184,672 230,485 6.51%
-
Net Worth 2,034,033 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 1,188,247 9.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 102,181 562,860 - - - - - -
Div Payout % 26.18% 97.93% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,034,033 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 1,188,247 9.36%
NOSH 576,213 574,347 573,172 573,070 539,000 2,532,527 2,528,185 -21.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 53.69% 84.27% 27.96% 113.95% 34.47% 39.96% 26.62% -
ROE 19.19% 28.19% 7.30% 33.69% 6.08% 8.23% 7.04% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 126.19 118.13 101.94 92.84 73.53 12.15 12.42 47.11%
EPS 67.75 100.07 28.71 105.79 25.35 4.85 3.31 65.31%
DPS 17.73 98.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.55 3.93 3.14 4.17 0.59 0.47 39.89%
Adjusted Per Share Value based on latest NOSH - 572,839
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.33 36.70 31.60 28.78 21.44 16.64 16.99 15.00%
EPS 21.11 31.09 8.90 32.79 7.39 6.65 4.52 29.25%
DPS 5.53 30.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1002 1.1028 1.2184 0.9733 1.2157 0.8082 0.6427 9.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.07 6.60 5.11 3.80 3.10 2.28 3.08 -
P/RPS 6.39 5.59 5.01 4.09 4.22 18.77 24.79 -20.20%
P/EPS 11.91 6.60 17.80 3.59 12.23 46.98 93.15 -29.00%
EY 8.39 15.16 5.62 27.84 8.18 2.13 1.07 40.90%
DY 2.20 14.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.86 1.30 1.21 0.74 3.86 6.55 -16.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 -
Price 7.70 6.71 5.25 4.04 3.37 3.22 3.38 -
P/RPS 6.10 5.68 5.15 4.35 4.58 26.51 27.21 -22.04%
P/EPS 11.37 6.71 18.29 3.82 13.30 66.35 102.22 -30.62%
EY 8.80 14.91 5.47 26.18 7.52 1.51 0.98 44.12%
DY 2.30 14.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.89 1.34 1.29 0.81 5.46 7.19 -18.02%

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