[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -18.77%
YoY- 168.42%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 983,435 860,696 766,940 682,364 596,283 548,258 419,088 15.26%
PBT 304,811 193,119 368,417 470,794 179,332 497,306 157,016 11.68%
Tax -16,141 -17,757 38,901 -5,419 -6,930 144,028 36,713 -
NP 288,670 175,362 407,318 465,375 172,402 641,334 193,729 6.86%
-
NP to SH 288,670 175,362 407,318 466,852 173,925 641,334 193,729 6.86%
-
Tax Rate 5.30% 9.19% -10.56% 1.15% 3.86% -28.96% -23.38% -
Total Cost 694,765 685,334 359,622 216,989 423,881 -93,076 225,359 20.63%
-
Net Worth 2,521,298 2,267,670 2,174,438 2,080,261 2,356,070 2,005,780 2,370,292 1.03%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 119,995 100,010 176,492 460,875 32,102 - - -
Div Payout % 41.57% 57.03% 43.33% 98.72% 18.46% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,521,298 2,267,670 2,174,438 2,080,261 2,356,070 2,005,780 2,370,292 1.03%
NOSH 583,701 581,453 576,774 574,657 573,253 573,080 547,411 1.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 29.35% 20.37% 53.11% 68.20% 28.91% 116.98% 46.23% -
ROE 11.45% 7.73% 18.73% 22.44% 7.38% 31.97% 8.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 168.50 148.02 132.97 118.74 104.02 95.67 76.56 14.04%
EPS 49.56 30.25 70.62 81.24 30.34 111.91 35.39 5.77%
DPS 20.56 17.20 30.60 80.20 5.60 0.00 0.00 -
NAPS 4.32 3.90 3.77 3.62 4.11 3.50 4.33 -0.03%
Adjusted Per Share Value based on latest NOSH - 575,627
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.19 46.55 41.48 36.91 32.25 29.65 22.67 15.26%
EPS 15.61 9.49 22.03 25.25 9.41 34.69 10.48 6.86%
DPS 6.49 5.41 9.55 24.93 1.74 0.00 0.00 -
NAPS 1.3637 1.2266 1.1761 1.1252 1.2744 1.0849 1.2821 1.03%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.10 9.10 7.80 7.60 4.88 3.55 3.95 -
P/RPS 4.81 6.15 5.87 6.40 4.69 3.71 5.16 -1.16%
P/EPS 16.38 30.17 11.05 9.35 16.08 3.17 11.16 6.60%
EY 6.11 3.31 9.05 10.69 6.22 31.52 8.96 -6.17%
DY 2.54 1.89 3.92 10.55 1.15 0.00 0.00 -
P/NAPS 1.88 2.33 2.07 2.10 1.19 1.01 0.91 12.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 24/02/16 26/02/15 25/02/14 27/02/13 -
Price 7.75 8.04 8.70 7.48 5.40 3.63 3.75 -
P/RPS 4.60 5.43 6.54 6.30 5.19 3.79 4.90 -1.04%
P/EPS 15.67 26.66 12.32 9.21 17.80 3.24 10.60 6.72%
EY 6.38 3.75 8.12 10.86 5.62 30.83 9.44 -6.31%
DY 2.65 2.14 3.52 10.72 1.04 0.00 0.00 -
P/NAPS 1.79 2.06 2.31 2.07 1.31 1.04 0.87 12.77%

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