[TIMECOM] YoY 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- 13.61%
YoY- 77.01%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 202,995 194,725 173,368 150,607 131,937 110,069 76,979 17.52%
PBT 42,472 57,793 59,681 51,275 30,861 37,216 41,944 0.20%
Tax -14,243 -2,410 -1,398 -1,721 -2,620 -1,190 -1,240 50.15%
NP 28,229 55,383 58,283 49,554 28,241 36,026 40,704 -5.91%
-
NP to SH 28,229 55,383 59,035 49,988 28,241 36,026 40,704 -5.91%
-
Tax Rate 33.54% 4.17% 2.34% 3.36% 8.49% 3.20% 2.96% -
Total Cost 174,766 139,342 115,085 101,053 103,696 74,043 36,275 29.92%
-
Net Worth 2,201,497 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 6.69%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 422,911 - - - - -
Div Payout % - - 716.37% - - - - -
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 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 6.69%
NOSH 581,453 577,507 575,389 573,256 572,839 571,841 2,528,198 -21.70%
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 13.91% 28.44% 33.62% 32.90% 21.40% 32.73% 52.88% -
ROE 1.28% 2.72% 2.89% 2.22% 1.57% 1.51% 2.73% -
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 34.95 33.72 30.13 26.27 23.03 19.25 3.04 50.17%
EPS 4.86 9.59 10.26 8.72 4.93 6.30 1.61 20.19%
DPS 0.00 0.00 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 10.98 10.53 9.38 8.15 7.14 5.95 4.16 17.54%
EPS 1.53 3.00 3.19 2.70 1.53 1.95 2.20 -5.86%
DPS 0.00 0.00 22.87 0.00 0.00 0.00 0.00 -
NAPS 1.1908 1.1027 1.1048 1.2186 0.9729 1.2898 0.8068 6.69%
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 25.41 23.93 21.90 19.45 16.50 16.11 74.88 -16.46%
P/EPS 182.72 84.15 64.33 58.60 77.08 49.21 141.61 4.33%
EY 0.55 1.19 1.55 1.71 1.30 2.03 0.71 -4.16%
DY 0.00 0.00 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 25.84 22.84 22.27 19.98 17.54 17.51 105.75 -20.91%
P/EPS 185.81 80.29 65.40 60.21 81.95 53.49 200.00 -1.21%
EY 0.54 1.25 1.53 1.66 1.22 1.87 0.50 1.28%
DY 0.00 0.00 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