[TIMECOM] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -39.35%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 262,853 233,962 221,585 173,520 158,052 149,237 121,831 13.66%
PBT 87,740 57,253 70,143 36,573 50,949 36,155 51,513 9.27%
Tax -6,929 952 44,401 -15 -1,087 150,505 39,752 -
NP 80,811 58,205 114,544 36,558 49,862 186,660 91,265 -2.00%
-
NP to SH 80,811 58,205 114,544 35,804 50,521 186,660 91,265 -2.00%
-
Tax Rate 7.90% -1.66% -63.30% 0.04% 2.13% -416.28% -77.17% -
Total Cost 182,042 175,757 107,041 136,962 108,190 -37,423 30,566 34.61%
-
Net Worth 2,521,298 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 0.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 119,995 100,010 100,030 38,567 32,113 - - -
Div Payout % 148.49% 171.82% 87.33% 107.72% 63.56% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,521,298 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 0.28%
NOSH 583,701 581,453 578,213 575,627 573,450 573,104 572,553 0.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 30.74% 24.88% 51.69% 21.07% 31.55% 125.08% 74.91% -
ROE 3.21% 2.57% 5.25% 1.72% 2.14% 9.31% 3.68% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.04 40.24 38.32 30.14 27.56 26.04 21.28 13.30%
EPS 13.85 10.01 19.81 6.22 8.81 32.57 15.94 -2.31%
DPS 20.56 17.20 17.30 6.70 5.60 0.00 0.00 -
NAPS 4.32 3.90 3.77 3.62 4.11 3.50 4.33 -0.03%
Adjusted Per Share Value based on latest NOSH - 575,627
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.22 12.65 11.99 9.39 8.55 8.07 6.59 13.66%
EPS 4.37 3.15 6.20 1.94 2.73 10.10 4.94 -2.02%
DPS 6.49 5.41 5.41 2.09 1.74 0.00 0.00 -
NAPS 1.3637 1.2266 1.1791 1.1271 1.2748 1.0849 1.3409 0.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.10 9.10 7.80 7.60 4.88 3.55 3.95 -
P/RPS 17.99 22.62 20.35 25.21 17.71 13.63 18.56 -0.51%
P/EPS 58.50 90.91 39.37 122.19 55.39 10.90 24.78 15.38%
EY 1.71 1.10 2.54 0.82 1.81 9.17 4.04 -13.34%
DY 2.54 1.89 2.22 0.88 1.15 0.00 0.00 -
P/NAPS 1.88 2.33 2.07 2.10 1.19 1.01 0.91 12.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 24/02/16 26/02/15 25/02/14 27/02/13 -
Price 7.75 8.04 8.70 7.48 5.40 3.63 3.75 -
P/RPS 17.21 19.98 22.70 24.81 19.59 13.94 17.62 -0.39%
P/EPS 55.97 80.32 43.92 120.26 61.29 11.15 23.53 15.52%
EY 1.79 1.25 2.28 0.83 1.63 8.97 4.25 -13.41%
DY 2.65 2.14 1.99 0.90 1.04 0.00 0.00 -
P/NAPS 1.79 2.06 2.31 2.07 1.31 1.04 0.87 12.77%

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