[TIMECOM] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 457.51%
YoY- 616.88%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 239,853 205,321 175,433 163,767 155,743 134,073 105,928 14.58%
PBT 68,527 37,880 201,173 316,993 45,290 392,404 38,658 10.00%
Tax -3,589 -2,000 -1,378 -2,346 -1,630 -2,055 -1,472 16.00%
NP 64,938 35,880 199,795 314,647 43,660 390,349 37,186 9.73%
-
NP to SH 64,938 35,880 199,795 315,434 44,001 390,349 37,186 9.73%
-
Tax Rate 5.24% 5.28% 0.68% 0.74% 3.60% 0.52% 3.81% -
Total Cost 174,915 169,441 -24,362 -150,880 112,083 -256,276 68,742 16.83%
-
Net Worth 2,349,073 2,175,948 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 3.21%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 76,556 - - - - -
Div Payout % - - 38.32% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,349,073 2,175,948 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 3.21%
NOSH 581,453 578,709 575,612 573,829 572,929 573,115 538,147 1.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 27.07% 17.48% 113.89% 192.13% 28.03% 291.15% 35.10% -
ROE 2.76% 1.65% 9.70% 13.25% 2.02% 22.19% 1.91% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 41.25 35.48 30.48 28.54 27.18 23.39 19.68 13.12%
EPS 11.17 6.20 34.71 54.97 7.68 68.11 6.91 8.32%
DPS 0.00 0.00 13.30 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.76 3.58 4.15 3.81 3.07 3.61 1.89%
Adjusted Per Share Value based on latest NOSH - 573,829
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.97 11.11 9.49 8.86 8.42 7.25 5.73 14.57%
EPS 3.51 1.94 10.81 17.06 2.38 21.11 2.01 9.73%
DPS 0.00 0.00 4.14 0.00 0.00 0.00 0.00 -
NAPS 1.2706 1.1769 1.1146 1.2881 1.1807 0.9517 1.0508 3.21%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.64 9.70 7.60 6.76 4.62 3.84 3.59 -
P/RPS 18.52 27.34 24.94 23.69 17.00 16.41 18.24 0.25%
P/EPS 68.41 156.45 21.90 12.30 60.16 5.64 51.95 4.69%
EY 1.46 0.64 4.57 8.13 1.66 17.74 1.92 -4.46%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.58 2.12 1.63 1.21 1.25 0.99 11.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 30/08/16 21/08/15 22/08/14 22/08/13 16/08/12 -
Price 8.16 9.66 8.07 5.66 4.84 3.71 3.31 -
P/RPS 19.78 27.23 26.48 19.83 17.80 15.86 16.82 2.73%
P/EPS 73.06 155.81 23.25 10.30 63.02 5.45 47.90 7.28%
EY 1.37 0.64 4.30 9.71 1.59 18.36 2.09 -6.79%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.57 2.25 1.36 1.27 1.21 0.92 13.99%

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