[TIMECOM] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -81.28%
YoY- 18.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 175,433 175,197 173,520 173,368 163,767 171,709 158,052 7.20%
PBT 201,173 39,308 36,573 59,681 316,993 57,547 50,949 150.02%
Tax -1,378 -1,712 -15 -1,398 -2,346 -1,660 -1,087 17.15%
NP 199,795 37,596 36,558 58,283 314,647 55,887 49,862 152.48%
-
NP to SH 199,795 37,596 35,804 59,035 315,434 56,579 50,521 150.28%
-
Tax Rate 0.68% 4.36% 0.04% 2.34% 0.74% 2.88% 2.13% -
Total Cost -24,362 137,601 136,962 115,085 -150,880 115,822 108,190 -
-
Net Worth 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 2,410,058 2,356,882 -8.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 76,556 - 38,567 422,911 - 32,134 32,113 78.55%
Div Payout % 38.32% - 107.72% 716.37% - 56.80% 63.56% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 2,410,058 2,356,882 -8.57%
NOSH 575,612 575,742 575,627 575,389 573,829 573,823 573,450 0.25%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 113.89% 21.46% 21.07% 33.62% 192.13% 32.55% 31.55% -
ROE 9.70% 1.84% 1.72% 2.89% 13.25% 2.35% 2.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.48 30.43 30.14 30.13 28.54 29.92 27.56 6.95%
EPS 34.71 6.53 6.22 10.26 54.97 9.86 8.81 149.65%
DPS 13.30 0.00 6.70 73.50 0.00 5.60 5.60 78.10%
NAPS 3.58 3.55 3.62 3.55 4.15 4.20 4.11 -8.80%
Adjusted Per Share Value based on latest NOSH - 575,389
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.50 9.49 9.40 9.39 8.87 9.30 8.56 7.19%
EPS 10.82 2.04 1.94 3.20 17.09 3.06 2.74 150.04%
DPS 4.15 0.00 2.09 22.91 0.00 1.74 1.74 78.60%
NAPS 1.1163 1.1072 1.1288 1.1065 1.29 1.3055 1.2767 -8.56%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.60 7.28 7.60 6.60 6.76 5.92 4.88 -
P/RPS 24.94 23.92 25.21 21.90 23.69 19.78 17.71 25.66%
P/EPS 21.90 111.49 122.19 64.33 12.30 60.04 55.39 -46.16%
EY 4.57 0.90 0.82 1.55 8.13 1.67 1.81 85.52%
DY 1.75 0.00 0.88 11.14 0.00 0.95 1.15 32.33%
P/NAPS 2.12 2.05 2.10 1.86 1.63 1.41 1.19 47.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 24/02/16 26/11/15 21/08/15 27/05/15 26/02/15 -
Price 8.07 7.37 7.48 6.71 5.66 6.10 5.40 -
P/RPS 26.48 24.22 24.81 22.27 19.83 20.39 19.59 22.27%
P/EPS 23.25 112.86 120.26 65.40 10.30 61.87 61.29 -47.62%
EY 4.30 0.89 0.83 1.53 9.71 1.62 1.63 91.03%
DY 1.65 0.00 0.90 10.95 0.00 0.92 1.04 36.06%
P/NAPS 2.25 2.08 2.07 1.89 1.36 1.45 1.31 43.46%

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