[TIMECOM] QoQ Quarter 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- 13.61%
YoY- 77.01%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 163,767 171,709 158,052 150,607 155,743 131,881 149,237 6.40%
PBT 316,993 57,547 50,949 51,275 45,290 31,818 36,155 326.88%
Tax -2,346 -1,660 -1,087 -1,721 -1,630 -2,492 150,505 -
NP 314,647 55,887 49,862 49,554 43,660 29,326 186,660 41.77%
-
NP to SH 315,434 56,579 50,521 49,988 44,001 29,415 186,660 42.01%
-
Tax Rate 0.74% 2.88% 2.13% 3.36% 3.60% 7.83% -416.28% -
Total Cost -150,880 115,822 108,190 101,053 112,083 102,555 -37,423 153.96%
-
Net Worth 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 12.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 32,134 32,113 - - - - -
Div Payout % - 56.80% 63.56% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 12.15%
NOSH 573,829 573,823 573,450 573,256 572,929 573,391 573,104 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 192.13% 32.55% 31.55% 32.90% 28.03% 22.24% 125.08% -
ROE 13.25% 2.35% 2.14% 2.22% 2.02% 1.41% 9.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.54 29.92 27.56 26.27 27.18 23.00 26.04 6.31%
EPS 54.97 9.86 8.81 8.72 7.68 5.13 32.57 41.89%
DPS 0.00 5.60 5.60 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.20 4.11 3.93 3.81 3.65 3.50 12.06%
Adjusted Per Share Value based on latest NOSH - 573,256
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.87 9.30 8.56 8.16 8.44 7.14 8.08 6.43%
EPS 17.09 3.06 2.74 2.71 2.38 1.59 10.11 42.04%
DPS 0.00 1.74 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.3055 1.2767 1.2204 1.1824 1.1337 1.0866 12.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.76 5.92 4.88 5.11 4.62 3.85 3.55 -
P/RPS 23.69 19.78 17.71 19.45 17.00 16.74 13.63 44.70%
P/EPS 12.30 60.04 55.39 58.60 60.16 75.05 10.90 8.41%
EY 8.13 1.67 1.81 1.71 1.66 1.33 9.17 -7.73%
DY 0.00 0.95 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.41 1.19 1.30 1.21 1.05 1.01 37.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 -
Price 5.66 6.10 5.40 5.25 4.84 4.48 3.63 -
P/RPS 19.83 20.39 19.59 19.98 17.80 19.48 13.94 26.56%
P/EPS 10.30 61.87 61.29 60.21 63.02 87.33 11.15 -5.16%
EY 9.71 1.62 1.63 1.66 1.59 1.15 8.97 5.44%
DY 0.00 0.92 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.45 1.31 1.34 1.27 1.23 1.04 19.64%

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