[TIMECOM] QoQ TTM 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- 7.54%
YoY- -43.21%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 644,135 636,111 596,283 587,468 568,798 547,128 548,258 11.37%
PBT 476,764 205,061 179,332 164,538 144,124 491,238 497,306 -2.78%
Tax -6,814 -6,098 -6,930 144,662 143,763 143,338 144,028 -
NP 469,950 198,963 172,402 309,200 287,887 634,576 641,334 -18.76%
-
NP to SH 472,522 201,089 173,925 310,064 288,317 634,665 641,334 -18.47%
-
Tax Rate 1.43% 2.97% 3.86% -87.92% -99.75% -29.18% -28.96% -
Total Cost 174,185 437,148 423,881 278,268 280,911 -87,448 -93,076 -
-
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 64,247 64,247 32,113 - - - - -
Div Payout % 13.60% 31.95% 18.46% - - - - -
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 72.96% 31.28% 28.91% 52.63% 50.61% 115.98% 116.98% -
ROE 19.84% 8.34% 7.38% 13.76% 13.21% 30.32% 31.97% -
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 112.25 110.85 103.98 102.48 99.28 95.42 95.66 11.28%
EPS 82.35 35.04 30.33 54.09 50.32 110.69 111.91 -18.53%
DPS 11.20 11.20 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 34.89 34.46 32.30 31.82 30.81 29.64 29.70 11.36%
EPS 25.60 10.89 9.42 16.80 15.62 34.38 34.74 -18.46%
DPS 3.48 3.48 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 6.02 5.34 4.69 4.99 4.65 4.03 3.71 38.20%
P/EPS 8.21 16.89 16.09 9.45 9.18 3.48 3.17 88.92%
EY 12.18 5.92 6.22 10.58 10.89 28.75 31.52 -47.03%
DY 1.66 1.89 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 5.04 5.50 5.19 5.12 4.88 4.70 3.79 20.99%
P/EPS 6.87 17.41 17.80 9.71 9.62 4.05 3.24 65.27%
EY 14.55 5.74 5.62 10.30 10.40 24.71 30.83 -39.46%
DY 1.98 1.84 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