[TIMECOM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.07%
YoY- -72.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 173,368 163,767 171,709 158,052 150,607 155,743 131,881 19.98%
PBT 59,681 316,993 57,547 50,949 51,275 45,290 31,818 52.03%
Tax -1,398 -2,346 -1,660 -1,087 -1,721 -1,630 -2,492 -31.95%
NP 58,283 314,647 55,887 49,862 49,554 43,660 29,326 58.00%
-
NP to SH 59,035 315,434 56,579 50,521 49,988 44,001 29,415 59.04%
-
Tax Rate 2.34% 0.74% 2.88% 2.13% 3.36% 3.60% 7.83% -
Total Cost 115,085 -150,880 115,822 108,190 101,053 112,083 102,555 7.98%
-
Net Worth 2,042,633 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 -1.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 422,911 - 32,134 32,113 - - - -
Div Payout % 716.37% - 56.80% 63.56% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,042,633 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 2,092,880 -1.60%
NOSH 575,389 573,829 573,823 573,450 573,256 572,929 573,391 0.23%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 33.62% 192.13% 32.55% 31.55% 32.90% 28.03% 22.24% -
ROE 2.89% 13.25% 2.35% 2.14% 2.22% 2.02% 1.41% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.13 28.54 29.92 27.56 26.27 27.18 23.00 19.70%
EPS 10.26 54.97 9.86 8.81 8.72 7.68 5.13 58.67%
DPS 73.50 0.00 5.60 5.60 0.00 0.00 0.00 -
NAPS 3.55 4.15 4.20 4.11 3.93 3.81 3.65 -1.83%
Adjusted Per Share Value based on latest NOSH - 573,450
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.39 8.87 9.30 8.56 8.16 8.44 7.14 20.01%
EPS 3.20 17.09 3.06 2.74 2.71 2.38 1.59 59.33%
DPS 22.91 0.00 1.74 1.74 0.00 0.00 0.00 -
NAPS 1.1065 1.29 1.3055 1.2767 1.2204 1.1824 1.1337 -1.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.60 6.76 5.92 4.88 5.11 4.62 3.85 -
P/RPS 21.90 23.69 19.78 17.71 19.45 17.00 16.74 19.59%
P/EPS 64.33 12.30 60.04 55.39 58.60 60.16 75.05 -9.75%
EY 1.55 8.13 1.67 1.81 1.71 1.66 1.33 10.73%
DY 11.14 0.00 0.95 1.15 0.00 0.00 0.00 -
P/NAPS 1.86 1.63 1.41 1.19 1.30 1.21 1.05 46.35%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 -
Price 6.71 5.66 6.10 5.40 5.25 4.84 4.48 -
P/RPS 22.27 19.83 20.39 19.59 19.98 17.80 19.48 9.32%
P/EPS 65.40 10.30 61.87 61.29 60.21 63.02 87.33 -17.51%
EY 1.53 9.71 1.62 1.63 1.66 1.59 1.15 20.94%
DY 10.95 0.00 0.92 1.04 0.00 0.00 0.00 -
P/NAPS 1.89 1.36 1.45 1.31 1.34 1.27 1.23 33.12%

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