[TIMECOM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.43%
YoY- 11.28%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 636,111 547,128 470,839 325,072 326,103 277,846 294,489 13.68%
PBT 205,061 491,238 165,273 125,766 93,021 86,546 -929,176 -
Tax -6,098 143,338 35,288 -2,043 18,165 0 936 -
NP 198,963 634,576 200,561 123,723 111,186 86,546 -928,240 -
-
NP to SH 201,089 634,665 200,561 123,723 111,186 86,546 -928,240 -
-
Tax Rate 2.97% -29.18% -21.35% 1.62% -19.53% 0.00% - -
Total Cost 437,148 -87,448 270,278 201,349 214,917 191,300 1,222,729 -15.74%
-
Net Worth 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 16.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 64,247 - - - - - - -
Div Payout % 31.95% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 16.02%
NOSH 573,823 573,391 572,761 2,521,724 2,542,555 2,536,216 2,532,262 -21.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 31.28% 115.98% 42.60% 38.06% 34.10% 31.15% -315.20% -
ROE 8.34% 30.32% 8.58% 6.72% 7.95% 7.76% -93.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 110.85 95.42 82.21 12.89 12.83 10.96 11.63 45.58%
EPS 35.04 110.69 35.02 4.91 4.37 3.41 -36.66 -
DPS 11.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.65 4.08 0.73 0.55 0.44 0.39 48.57%
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.46 29.64 25.50 17.61 17.66 15.05 15.95 13.69%
EPS 10.89 34.38 10.86 6.70 6.02 4.69 -50.28 -
DPS 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3055 1.1337 1.2659 0.9972 0.7575 0.6045 0.535 16.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.92 3.85 4.00 3.38 4.28 2.42 1.10 -
P/RPS 5.34 4.03 4.87 26.22 33.37 22.09 9.46 -9.08%
P/EPS 16.89 3.48 11.42 68.89 97.87 70.92 -3.00 -
EY 5.92 28.75 8.75 1.45 1.02 1.41 -33.32 -
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.05 0.98 4.63 7.78 5.50 2.82 -10.90%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 16/05/13 18/05/12 30/05/11 27/05/10 28/05/09 -
Price 6.10 4.48 4.30 2.71 3.97 2.03 1.90 -
P/RPS 5.50 4.70 5.23 21.02 30.95 18.53 16.34 -16.58%
P/EPS 17.41 4.05 12.28 55.24 90.78 59.49 -5.18 -
EY 5.74 24.71 8.14 1.81 1.10 1.68 -19.29 -
DY 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.23 1.05 3.71 7.22 4.61 4.87 -18.27%

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