[TIMECOM] QoQ Cumulative 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- 8.31%
YoY- 168.42%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 545,355 350,630 175,197 682,364 508,844 335,476 171,709 115.61%
PBT 298,274 240,481 39,308 470,794 434,221 374,540 57,547 198.60%
Tax -5,500 -3,090 -1,712 -5,419 -5,404 -4,006 -1,660 121.76%
NP 292,774 237,391 37,596 465,375 428,817 370,534 55,887 200.72%
-
NP to SH 292,774 237,391 37,596 466,852 431,048 372,013 56,579 198.27%
-
Tax Rate 1.84% 1.28% 4.36% 1.15% 1.24% 1.07% 2.88% -
Total Cost 252,581 113,239 137,601 216,989 80,027 -35,058 115,822 67.92%
-
Net Worth 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 2,410,058 -10.66%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 76,636 76,559 - 460,875 422,145 - 32,134 78.22%
Div Payout % 26.18% 32.25% - 98.72% 97.93% - 56.80% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 2,410,058 -10.66%
NOSH 576,213 575,632 575,742 574,657 574,347 573,828 573,823 0.27%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 53.69% 67.70% 21.46% 68.20% 84.27% 110.45% 32.55% -
ROE 14.39% 11.52% 1.84% 22.44% 21.14% 15.62% 2.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 94.64 60.91 30.43 118.74 88.60 58.46 29.92 115.02%
EPS 50.81 41.24 6.53 81.24 75.05 64.83 9.86 197.45%
DPS 13.30 13.30 0.00 80.20 73.50 0.00 5.60 77.72%
NAPS 3.53 3.58 3.55 3.62 3.55 4.15 4.20 -10.91%
Adjusted Per Share Value based on latest NOSH - 575,627
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.54 18.99 9.49 36.96 27.56 18.17 9.30 115.62%
EPS 15.86 12.86 2.04 25.29 23.35 20.15 3.06 198.59%
DPS 4.15 4.15 0.00 24.97 22.87 0.00 1.74 78.22%
NAPS 1.1018 1.1163 1.1072 1.1269 1.1045 1.29 1.3055 -10.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 8.07 7.60 7.28 7.60 6.60 6.76 5.92 -
P/RPS 8.53 12.48 23.92 6.40 7.45 11.56 19.78 -42.83%
P/EPS 15.88 18.43 111.49 9.35 8.79 10.43 60.04 -58.69%
EY 6.30 5.43 0.90 10.69 11.37 9.59 1.67 141.74%
DY 1.65 1.75 0.00 10.55 11.14 0.00 0.95 44.34%
P/NAPS 2.29 2.12 2.05 2.10 1.86 1.63 1.41 38.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 31/05/16 24/02/16 26/11/15 21/08/15 27/05/15 -
Price 7.70 8.07 7.37 7.48 6.71 5.66 6.10 -
P/RPS 8.14 13.25 24.22 6.30 7.57 9.68 20.39 -45.69%
P/EPS 15.15 19.57 112.86 9.21 8.94 8.73 61.87 -60.75%
EY 6.60 5.11 0.89 10.86 11.18 11.45 1.62 154.43%
DY 1.73 1.65 0.00 10.72 10.95 0.00 0.92 52.17%
P/NAPS 2.18 2.25 2.08 2.07 1.89 1.36 1.45 31.14%

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