[TIMECOM] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.07%
YoY- -72.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 233,962 221,585 173,520 158,052 149,237 121,831 83,184 18.79%
PBT 57,253 70,143 36,573 50,949 36,155 51,513 25,596 14.34%
Tax 952 44,401 -15 -1,087 150,505 39,752 -426 -
NP 58,205 114,544 36,558 49,862 186,660 91,265 25,170 14.98%
-
NP to SH 58,205 114,544 35,804 50,521 186,660 91,265 25,170 14.98%
-
Tax Rate -1.66% -63.30% 0.04% 2.13% -416.28% -77.17% 1.66% -
Total Cost 175,757 107,041 136,962 108,190 -37,423 30,566 58,014 20.26%
-
Net Worth 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 4.36%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 100,010 100,030 38,567 32,113 - - - -
Div Payout % 171.82% 87.33% 107.72% 63.56% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 4.36%
NOSH 581,453 578,213 575,627 573,450 573,104 572,553 2,542,424 -21.78%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 24.88% 51.69% 21.07% 31.55% 125.08% 74.91% 30.26% -
ROE 2.57% 5.25% 1.72% 2.14% 9.31% 3.68% 1.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.24 38.32 30.14 27.56 26.04 21.28 3.27 51.88%
EPS 10.01 19.81 6.22 8.81 32.57 15.94 0.99 46.99%
DPS 17.20 17.30 6.70 5.60 0.00 0.00 0.00 -
NAPS 3.90 3.77 3.62 4.11 3.50 4.33 0.69 33.43%
Adjusted Per Share Value based on latest NOSH - 573,450
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.65 11.99 9.39 8.55 8.07 6.59 4.50 18.78%
EPS 3.15 6.20 1.94 2.73 10.10 4.94 1.36 15.01%
DPS 5.41 5.41 2.09 1.74 0.00 0.00 0.00 -
NAPS 1.2266 1.1791 1.1271 1.2748 1.0849 1.3409 0.9489 4.36%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 9.10 7.80 7.60 4.88 3.55 3.95 3.62 -
P/RPS 22.62 20.35 25.21 17.71 13.63 18.56 110.64 -23.22%
P/EPS 90.91 39.37 122.19 55.39 10.90 24.78 365.66 -20.68%
EY 1.10 2.54 0.82 1.81 9.17 4.04 0.27 26.35%
DY 1.89 2.22 0.88 1.15 0.00 0.00 0.00 -
P/NAPS 2.33 2.07 2.10 1.19 1.01 0.91 5.25 -12.65%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 24/02/16 26/02/15 25/02/14 27/02/13 23/02/12 -
Price 8.04 8.70 7.48 5.40 3.63 3.75 3.40 -
P/RPS 19.98 22.70 24.81 19.59 13.94 17.62 103.92 -24.00%
P/EPS 80.32 43.92 120.26 61.29 11.15 23.53 343.43 -21.48%
EY 1.25 2.28 0.83 1.63 8.97 4.25 0.29 27.54%
DY 2.14 1.99 0.90 1.04 0.00 0.00 0.00 -
P/NAPS 2.06 2.31 2.07 1.31 1.04 0.87 4.93 -13.52%

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