[TIMECOM] QoQ 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- -39.35%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 194,725 175,433 175,197 173,520 173,368 163,767 171,709 8.72%
PBT 57,793 201,173 39,308 36,573 59,681 316,993 57,547 0.28%
Tax -2,410 -1,378 -1,712 -15 -1,398 -2,346 -1,660 28.12%
NP 55,383 199,795 37,596 36,558 58,283 314,647 55,887 -0.60%
-
NP to SH 55,383 199,795 37,596 35,804 59,035 315,434 56,579 -1.41%
-
Tax Rate 4.17% 0.68% 4.36% 0.04% 2.34% 0.74% 2.88% -
Total Cost 139,342 -24,362 137,601 136,962 115,085 -150,880 115,822 13.07%
-
Net Worth 2,038,602 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 2,410,058 -10.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 76,556 - 38,567 422,911 - 32,134 -
Div Payout % - 38.32% - 107.72% 716.37% - 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 2,038,602 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 2,410,058 -10.53%
NOSH 577,507 575,612 575,742 575,627 575,389 573,829 573,823 0.42%
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 28.44% 113.89% 21.46% 21.07% 33.62% 192.13% 32.55% -
ROE 2.72% 9.70% 1.84% 1.72% 2.89% 13.25% 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 33.72 30.48 30.43 30.14 30.13 28.54 29.92 8.27%
EPS 9.59 34.71 6.53 6.22 10.26 54.97 9.86 -1.82%
DPS 0.00 13.30 0.00 6.70 73.50 0.00 5.60 -
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 10.53 9.49 9.48 9.39 9.38 8.86 9.29 8.68%
EPS 3.00 10.81 2.03 1.94 3.19 17.06 3.06 -1.30%
DPS 0.00 4.14 0.00 2.09 22.87 0.00 1.74 -
NAPS 1.1027 1.1146 1.1055 1.1271 1.1048 1.2881 1.3036 -10.53%
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 23.93 24.94 23.92 25.21 21.90 23.69 19.78 13.49%
P/EPS 84.15 21.90 111.49 122.19 64.33 12.30 60.04 25.16%
EY 1.19 4.57 0.90 0.82 1.55 8.13 1.67 -20.17%
DY 0.00 1.75 0.00 0.88 11.14 0.00 0.95 -
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 22.84 26.48 24.22 24.81 22.27 19.83 20.39 7.83%
P/EPS 80.29 23.25 112.86 120.26 65.40 10.30 61.87 18.91%
EY 1.25 4.30 0.89 0.83 1.53 9.71 1.62 -15.83%
DY 0.00 1.65 0.00 0.90 10.95 0.00 0.92 -
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