[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.82%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 678,458 584,308 532,028 396,342 307,584 314,084 282,445 15.71%
PBT 578,961 171,177 614,868 140,670 124,565 83,598 2,284 151.46%
Tax -7,205 -7,790 -8,636 -4,052 -1,653 0 -13 186.46%
NP 571,756 163,386 606,232 136,618 122,912 83,598 2,270 151.19%
-
NP to SH 574,730 164,538 606,232 136,618 122,912 83,598 2,270 151.41%
-
Tax Rate 1.24% 4.55% 1.40% 2.88% 1.33% 0.00% 0.57% -
Total Cost 106,702 420,921 -74,204 259,724 184,672 230,485 280,174 -14.85%
-
Net Worth 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 1,188,247 997,471 12.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 562,860 - - - - - - -
Div Payout % 97.93% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 1,188,247 997,471 12.64%
NOSH 574,347 573,172 573,070 539,000 2,532,527 2,528,185 2,432,856 -21.37%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 84.27% 27.96% 113.95% 34.47% 39.96% 26.62% 0.80% -
ROE 28.19% 7.30% 33.69% 6.08% 8.23% 7.04% 0.23% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 118.13 101.94 92.84 73.53 12.15 12.42 11.61 47.17%
EPS 100.07 28.71 105.79 25.35 4.85 3.31 0.09 221.69%
DPS 98.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.93 3.14 4.17 0.59 0.47 0.41 43.27%
Adjusted Per Share Value based on latest NOSH - 571,841
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.75 31.65 28.82 21.47 16.66 17.01 15.30 15.71%
EPS 31.13 8.91 32.84 7.40 6.66 4.53 0.12 152.43%
DPS 30.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1045 1.2202 0.9747 1.2175 0.8094 0.6437 0.5403 12.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.60 5.11 3.80 3.10 2.28 3.08 1.90 -
P/RPS 5.59 5.01 4.09 4.22 18.77 24.79 16.37 -16.38%
P/EPS 6.60 17.80 3.59 12.23 46.98 93.15 2,035.71 -61.51%
EY 15.16 5.62 27.84 8.18 2.13 1.07 0.05 159.07%
DY 14.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.30 1.21 0.74 3.86 6.55 4.63 -14.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 -
Price 6.71 5.25 4.04 3.37 3.22 3.38 2.03 -
P/RPS 5.68 5.15 4.35 4.58 26.51 27.21 17.49 -17.08%
P/EPS 6.71 18.29 3.82 13.30 66.35 102.22 2,175.00 -61.82%
EY 14.91 5.47 26.18 7.52 1.51 0.98 0.05 158.36%
DY 14.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.34 1.29 0.81 5.46 7.19 4.95 -14.81%

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