[TIMECOM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 153.33%
YoY- 262.59%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 173,520 158,052 149,237 121,831 83,184 85,520 74,977 15.00%
PBT 36,573 50,949 36,155 51,513 25,596 26,207 31,383 2.58%
Tax -15 -1,087 150,505 39,752 -426 18,165 0 -
NP 36,558 49,862 186,660 91,265 25,170 44,372 31,383 2.57%
-
NP to SH 35,804 50,521 186,660 91,265 25,170 44,372 31,383 2.21%
-
Tax Rate 0.04% 2.13% -416.28% -77.17% 1.66% -69.31% 0.00% -
Total Cost 136,962 108,190 -37,423 30,566 58,014 41,148 43,594 21.01%
-
Net Worth 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 1,242,416 1,062,701 11.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 38,567 32,113 - - - - - -
Div Payout % 107.72% 63.56% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 1,242,416 1,062,701 11.87%
NOSH 575,627 573,450 573,104 572,553 2,542,424 2,535,542 2,530,241 -21.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.07% 31.55% 125.08% 74.91% 30.26% 51.88% 41.86% -
ROE 1.72% 2.14% 9.31% 3.68% 1.43% 3.57% 2.95% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.14 27.56 26.04 21.28 3.27 3.37 2.96 47.19%
EPS 6.22 8.81 32.57 15.94 0.99 1.75 1.24 30.82%
DPS 6.70 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 4.11 3.50 4.33 0.69 0.49 0.42 43.16%
Adjusted Per Share Value based on latest NOSH - 572,553
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.40 8.56 8.08 6.60 4.51 4.63 4.06 15.01%
EPS 1.94 2.74 10.11 4.94 1.36 2.40 1.70 2.22%
DPS 2.09 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1288 1.2767 1.0866 1.3429 0.9503 0.673 0.5757 11.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.60 4.88 3.55 3.95 3.62 3.97 1.92 -
P/RPS 25.21 17.71 13.63 18.56 110.64 117.70 64.79 -14.55%
P/EPS 122.19 55.39 10.90 24.78 365.66 226.86 154.80 -3.86%
EY 0.82 1.81 9.17 4.04 0.27 0.44 0.65 3.94%
DY 0.88 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.19 1.01 0.91 5.25 8.10 4.57 -12.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 27/02/13 23/02/12 28/02/11 22/02/10 -
Price 7.48 5.40 3.63 3.75 3.40 3.78 1.88 -
P/RPS 24.81 19.59 13.94 17.62 103.92 112.07 63.44 -14.47%
P/EPS 120.26 61.29 11.15 23.53 343.43 216.00 151.57 -3.78%
EY 0.83 1.63 8.97 4.25 0.29 0.46 0.66 3.89%
DY 0.90 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.31 1.04 0.87 4.93 7.71 4.48 -12.06%

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