[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 68.09%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 626,734 545,355 508,844 438,231 399,021 297,257 230,688 18.10%
PBT 135,866 298,274 434,221 128,383 461,151 105,503 93,424 6.43%
Tax -18,709 -5,500 -5,404 -5,843 -6,477 -3,039 -1,240 57.12%
NP 117,157 292,774 428,817 122,540 454,674 102,464 92,184 4.07%
-
NP to SH 117,157 292,774 431,048 123,404 454,674 102,464 92,184 4.07%
-
Tax Rate 13.77% 1.84% 1.24% 4.55% 1.40% 2.88% 1.33% -
Total Cost 509,577 252,581 80,027 315,691 -55,653 194,793 138,504 24.22%
-
Net Worth 2,201,497 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 6.66%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 76,636 422,145 - - - - -
Div Payout % - 26.18% 97.93% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,201,497 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 6.66%
NOSH 581,453 576,213 574,347 573,172 573,070 539,000 2,532,527 -21.73%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.69% 53.69% 84.27% 27.96% 113.95% 34.47% 39.96% -
ROE 5.32% 14.39% 21.14% 5.48% 25.27% 4.56% 6.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 107.90 94.64 88.60 76.46 69.63 55.15 9.11 50.92%
EPS 20.23 50.81 75.05 21.53 79.34 19.01 3.64 33.05%
DPS 0.00 13.30 73.50 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.53 3.55 3.93 3.14 4.17 0.59 36.30%
Adjusted Per Share Value based on latest NOSH - 573,256
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.90 29.50 27.52 23.70 21.58 16.08 12.48 18.10%
EPS 6.34 15.84 23.31 6.67 24.59 5.54 4.99 4.06%
DPS 0.00 4.15 22.83 0.00 0.00 0.00 0.00 -
NAPS 1.1908 1.1002 1.1028 1.2184 0.9733 1.2157 0.8082 6.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.88 8.07 6.60 5.11 3.80 3.10 2.28 -
P/RPS 8.23 8.53 7.45 6.68 5.46 5.62 25.03 -16.90%
P/EPS 44.03 15.88 8.79 23.73 4.79 16.31 62.64 -5.70%
EY 2.27 6.30 11.37 4.21 20.88 6.13 1.60 5.99%
DY 0.00 1.65 11.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.29 1.86 1.30 1.21 0.74 3.86 -7.99%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 -
Price 9.03 7.70 6.71 5.25 4.04 3.37 3.22 -
P/RPS 8.37 8.14 7.57 6.87 5.80 6.11 35.35 -21.32%
P/EPS 44.77 15.15 8.94 24.38 5.09 17.73 88.46 -10.72%
EY 2.23 6.60 11.18 4.10 19.64 5.64 1.13 11.98%
DY 0.00 1.73 10.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.18 1.89 1.34 1.29 0.81 5.46 -12.91%

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