[TIMECOM] YoY TTM 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- 7.54%
YoY- -43.21%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 848,319 718,875 666,896 587,468 520,852 380,441 316,208 17.85%
PBT 206,009 334,847 485,170 164,538 512,664 131,099 119,631 9.47%
Tax 25,692 -5,515 -6,491 144,662 33,275 -3,465 16,925 7.19%
NP 231,701 329,332 478,679 309,200 545,939 127,634 136,556 9.20%
-
NP to SH 231,701 328,578 481,569 310,064 545,939 127,634 136,556 9.20%
-
Tax Rate -12.47% 1.65% 1.34% -87.92% -6.49% 2.64% -14.15% -
Total Cost 616,618 389,543 188,217 278,268 -25,087 252,807 179,652 22.79%
-
Net Worth 2,201,497 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 100,030 115,123 487,158 - - - - -
Div Payout % 43.17% 35.04% 101.16% - - - - -
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 0 -
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 27.31% 45.81% 71.78% 52.63% 104.82% 33.55% 43.19% -
ROE 10.52% 16.12% 23.58% 13.76% 30.35% 5.35% 0.00% -
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 146.04 124.48 115.90 102.48 90.92 66.53 12.51 50.55%
EPS 39.89 56.90 83.69 54.09 95.30 22.32 5.40 39.51%
DPS 17.30 20.00 84.70 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.53 3.55 3.93 3.14 4.17 0.00 -
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 45.95 38.94 36.13 31.82 28.21 20.61 17.13 17.85%
EPS 12.55 17.80 26.09 16.80 29.57 6.91 7.40 9.19%
DPS 5.42 6.24 26.39 0.00 0.00 0.00 0.00 -
NAPS 1.1925 1.1043 1.1065 1.2204 0.9743 1.2917 0.00 -
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 6.08 6.48 5.69 4.99 4.18 4.66 18.23 -16.71%
P/EPS 22.26 14.18 7.89 9.45 3.99 13.89 42.21 -10.10%
EY 4.49 7.05 12.68 10.58 25.08 7.20 2.37 11.22%
DY 1.95 2.48 12.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.29 1.86 1.30 1.21 0.74 0.00 -
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 6.18 6.19 5.79 5.12 4.44 5.07 25.75 -21.15%
P/EPS 22.64 13.53 8.02 9.71 4.24 15.10 59.62 -14.89%
EY 4.42 7.39 12.47 10.30 23.59 6.62 1.68 17.47%
DY 1.92 2.60 12.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.18 1.89 1.34 1.29 0.81 0.00 -

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