[TIMECOM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 176.09%
YoY- 318.5%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 697,518 644,135 568,798 498,984 347,351 326,575 293,125 15.52%
PBT 336,735 476,764 144,124 519,019 135,827 98,636 85,074 25.74%
Tax -4,503 -6,814 143,763 34,705 -3,515 18,165 0 -
NP 332,232 469,950 287,887 553,724 132,312 116,801 85,074 25.46%
-
NP to SH 332,230 472,522 288,317 553,724 132,312 116,801 85,074 25.46%
-
Tax Rate 1.34% 1.43% -99.75% -6.69% 2.59% -18.42% 0.00% -
Total Cost 365,286 174,185 280,911 -54,740 215,039 209,774 208,051 9.82%
-
Net Worth 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 0 1,136,472 10.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 538,034 64,247 - - - - - -
Div Payout % 161.95% 13.60% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 0 1,136,472 10.41%
NOSH 575,612 573,829 572,929 573,115 538,147 2,530,707 2,525,494 -21.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 47.63% 72.96% 50.61% 110.97% 38.09% 35.77% 29.02% -
ROE 16.12% 19.84% 13.21% 31.47% 6.81% 0.00% 7.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.18 112.25 99.28 87.07 64.55 12.90 11.61 47.77%
EPS 57.72 82.35 50.32 96.62 24.59 4.62 3.37 60.48%
DPS 93.50 11.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 4.15 3.81 3.07 3.61 0.00 0.45 41.24%
Adjusted Per Share Value based on latest NOSH - 573,115
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.73 34.84 30.77 26.99 18.79 17.66 15.85 15.53%
EPS 17.97 25.56 15.59 29.95 7.16 6.32 4.60 25.47%
DPS 29.10 3.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1146 1.2881 1.1807 0.9517 1.0508 0.00 0.6147 10.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.60 6.76 4.62 3.84 3.59 3.70 2.33 -
P/RPS 6.27 6.02 4.65 4.41 5.56 28.67 20.07 -17.61%
P/EPS 13.17 8.21 9.18 3.97 14.60 80.17 69.17 -24.13%
EY 7.59 12.18 10.89 25.16 6.85 1.25 1.45 31.73%
DY 12.30 1.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.63 1.21 1.25 0.99 0.00 5.18 -13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 21/08/15 22/08/14 22/08/13 16/08/12 24/08/11 24/08/10 -
Price 8.07 5.66 4.84 3.71 3.31 2.67 2.85 -
P/RPS 6.66 5.04 4.88 4.26 5.13 20.69 24.55 -19.52%
P/EPS 13.98 6.87 9.62 3.84 13.46 57.85 84.60 -25.90%
EY 7.15 14.55 10.40 26.04 7.43 1.73 1.18 34.98%
DY 11.59 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.36 1.27 1.21 0.92 0.00 6.33 -15.82%

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