[TIMECOM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 11.99%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 173,520 173,368 163,767 171,709 158,052 150,607 155,743 7.45%
PBT 36,573 59,681 316,993 57,547 50,949 51,275 45,290 -13.24%
Tax -15 -1,398 -2,346 -1,660 -1,087 -1,721 -1,630 -95.57%
NP 36,558 58,283 314,647 55,887 49,862 49,554 43,660 -11.13%
-
NP to SH 35,804 59,035 315,434 56,579 50,521 49,988 44,001 -12.80%
-
Tax Rate 0.04% 2.34% 0.74% 2.88% 2.13% 3.36% 3.60% -
Total Cost 136,962 115,085 -150,880 115,822 108,190 101,053 112,083 14.25%
-
Net Worth 2,083,769 2,042,633 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 -3.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 38,567 422,911 - 32,134 32,113 - - -
Div Payout % 107.72% 716.37% - 56.80% 63.56% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,083,769 2,042,633 2,381,391 2,410,058 2,356,882 2,252,899 2,182,862 -3.04%
NOSH 575,627 575,389 573,829 573,823 573,450 573,256 572,929 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.07% 33.62% 192.13% 32.55% 31.55% 32.90% 28.03% -
ROE 1.72% 2.89% 13.25% 2.35% 2.14% 2.22% 2.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.14 30.13 28.54 29.92 27.56 26.27 27.18 7.11%
EPS 6.22 10.26 54.97 9.86 8.81 8.72 7.68 -13.08%
DPS 6.70 73.50 0.00 5.60 5.60 0.00 0.00 -
NAPS 3.62 3.55 4.15 4.20 4.11 3.93 3.81 -3.34%
Adjusted Per Share Value based on latest NOSH - 573,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.40 9.39 8.87 9.30 8.56 8.16 8.44 7.42%
EPS 1.94 3.20 17.09 3.06 2.74 2.71 2.38 -12.70%
DPS 2.09 22.91 0.00 1.74 1.74 0.00 0.00 -
NAPS 1.1288 1.1065 1.29 1.3055 1.2767 1.2204 1.1824 -3.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.60 6.60 6.76 5.92 4.88 5.11 4.62 -
P/RPS 25.21 21.90 23.69 19.78 17.71 19.45 17.00 29.94%
P/EPS 122.19 64.33 12.30 60.04 55.39 58.60 60.16 60.17%
EY 0.82 1.55 8.13 1.67 1.81 1.71 1.66 -37.43%
DY 0.88 11.14 0.00 0.95 1.15 0.00 0.00 -
P/NAPS 2.10 1.86 1.63 1.41 1.19 1.30 1.21 44.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 -
Price 7.48 6.71 5.66 6.10 5.40 5.25 4.84 -
P/RPS 24.81 22.27 19.83 20.39 19.59 19.98 17.80 24.70%
P/EPS 120.26 65.40 10.30 61.87 61.29 60.21 63.02 53.66%
EY 0.83 1.53 9.71 1.62 1.63 1.66 1.59 -35.09%
DY 0.90 10.95 0.00 0.92 1.04 0.00 0.00 -
P/NAPS 2.07 1.89 1.36 1.45 1.31 1.34 1.27 38.37%

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