[TIMECOM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.62%
YoY- -68.32%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 873,008 810,161 685,852 636,111 547,128 470,839 325,072 17.88%
PBT 203,575 384,623 452,555 205,061 491,238 165,273 125,766 8.35%
Tax -18,321 38,147 -5,471 -6,098 143,338 35,288 -2,043 44.11%
NP 185,254 422,770 447,084 198,963 634,576 200,561 123,723 6.95%
-
NP to SH 185,254 422,770 447,869 201,089 634,665 200,561 123,723 6.95%
-
Tax Rate 9.00% -9.92% 1.21% 2.97% -29.18% -21.35% 1.62% -
Total Cost 687,754 387,391 238,768 437,148 -87,448 270,278 201,349 22.70%
-
Net Worth 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 3.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 100,010 176,587 461,478 64,247 - - - -
Div Payout % 53.99% 41.77% 103.04% 31.95% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 3.62%
NOSH 581,453 578,495 575,742 573,823 573,391 572,761 2,521,724 -21.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 21.22% 52.18% 65.19% 31.28% 115.98% 42.60% 38.06% -
ROE 8.13% 19.75% 21.91% 8.34% 30.32% 8.58% 6.72% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 150.14 140.05 119.12 110.85 95.42 82.21 12.89 50.53%
EPS 31.86 73.08 77.79 35.04 110.69 35.02 4.91 36.55%
DPS 17.20 30.60 80.20 11.20 0.00 0.00 0.00 -
NAPS 3.92 3.70 3.55 4.20 3.65 4.08 0.73 32.31%
Adjusted Per Share Value based on latest NOSH - 573,823
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.22 43.82 37.10 34.41 29.59 25.47 17.58 17.89%
EPS 10.02 22.87 24.22 10.88 34.33 10.85 6.69 6.96%
DPS 5.41 9.55 24.96 3.48 0.00 0.00 0.00 -
NAPS 1.2328 1.1577 1.1055 1.3036 1.132 1.264 0.9957 3.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.36 8.70 7.28 5.92 3.85 4.00 3.38 -
P/RPS 5.57 6.21 6.11 5.34 4.03 4.87 26.22 -22.74%
P/EPS 26.24 11.90 9.36 16.89 3.48 11.42 68.89 -14.85%
EY 3.81 8.40 10.69 5.92 28.75 8.75 1.45 17.46%
DY 2.06 3.52 11.02 1.89 0.00 0.00 0.00 -
P/NAPS 2.13 2.35 2.05 1.41 1.05 0.98 4.63 -12.13%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 31/05/16 27/05/15 26/05/14 16/05/13 18/05/12 -
Price 7.50 9.00 7.37 6.10 4.48 4.30 2.71 -
P/RPS 5.00 6.43 6.19 5.50 4.70 5.23 21.02 -21.27%
P/EPS 23.54 12.32 9.47 17.41 4.05 12.28 55.24 -13.24%
EY 4.25 8.12 10.55 5.74 24.71 8.14 1.81 15.28%
DY 2.29 3.40 10.88 1.84 0.00 0.00 0.00 -
P/NAPS 1.91 2.43 2.08 1.45 1.23 1.05 3.71 -10.47%

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