[TIMECOM] QoQ TTM 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- -43.91%
YoY- -72.88%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 666,896 644,135 636,111 596,283 587,468 568,798 547,128 14.09%
PBT 485,170 476,764 205,061 179,332 164,538 144,124 491,238 -0.82%
Tax -6,491 -6,814 -6,098 -6,930 144,662 143,763 143,338 -
NP 478,679 469,950 198,963 172,402 309,200 287,887 634,576 -17.12%
-
NP to SH 481,569 472,522 201,089 173,925 310,064 288,317 634,665 -16.79%
-
Tax Rate 1.34% 1.43% 2.97% 3.86% -87.92% -99.75% -29.18% -
Total Cost 188,217 174,185 437,148 423,881 278,268 280,911 -87,448 -
-
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 487,158 64,247 64,247 32,113 - - - -
Div Payout % 101.16% 13.60% 31.95% 18.46% - - - -
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 71.78% 72.96% 31.28% 28.91% 52.63% 50.61% 115.98% -
ROE 23.58% 19.84% 8.34% 7.38% 13.76% 13.21% 30.32% -
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 115.90 112.25 110.85 103.98 102.48 99.28 95.42 13.82%
EPS 83.69 82.35 35.04 30.33 54.09 50.32 110.69 -16.99%
DPS 84.70 11.20 11.20 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 36.07 34.84 34.41 32.25 31.78 30.77 29.59 14.09%
EPS 26.05 25.56 10.88 9.41 16.77 15.59 34.33 -16.79%
DPS 26.35 3.48 3.48 1.74 0.00 0.00 0.00 -
NAPS 1.1048 1.2881 1.3036 1.2748 1.2186 1.1807 1.132 -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 5.69 6.02 5.34 4.69 4.99 4.65 4.03 25.82%
P/EPS 7.89 8.21 16.89 16.09 9.45 9.18 3.48 72.49%
EY 12.68 12.18 5.92 6.22 10.58 10.89 28.75 -42.02%
DY 12.83 1.66 1.89 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 5.79 5.04 5.50 5.19 5.12 4.88 4.70 14.90%
P/EPS 8.02 6.87 17.41 17.80 9.71 9.62 4.05 57.62%
EY 12.47 14.55 5.74 5.62 10.30 10.40 24.71 -36.58%
DY 12.62 1.98 1.84 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