[TIMECOM] YoY Annualized Quarter 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- 12.06%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 835,645 727,140 678,458 584,308 532,028 396,342 307,584 18.10%
PBT 181,154 397,698 578,961 171,177 614,868 140,670 124,565 6.43%
Tax -24,945 -7,333 -7,205 -7,790 -8,636 -4,052 -1,653 57.13%
NP 156,209 390,365 571,756 163,386 606,232 136,618 122,912 4.07%
-
NP to SH 156,209 390,365 574,730 164,538 606,232 136,618 122,912 4.07%
-
Tax Rate 13.77% 1.84% 1.24% 4.55% 1.40% 2.88% 1.33% -
Total Cost 679,436 336,774 106,702 420,921 -74,204 259,724 184,672 24.22%
-
Net Worth 2,201,497 2,034,033 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 6.66%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 102,181 562,860 - - - - -
Div Payout % - 26.18% 97.93% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,201,497 2,034,033 2,038,934 2,252,567 1,799,441 2,247,632 1,494,191 6.66%
NOSH 581,453 576,213 574,347 573,172 573,070 539,000 2,532,527 -21.73%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.69% 53.69% 84.27% 27.96% 113.95% 34.47% 39.96% -
ROE 7.10% 19.19% 28.19% 7.30% 33.69% 6.08% 8.23% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 143.86 126.19 118.13 101.94 92.84 73.53 12.15 50.91%
EPS 26.97 67.75 100.07 28.71 105.79 25.35 4.85 33.06%
DPS 0.00 17.73 98.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.53 3.55 3.93 3.14 4.17 0.59 36.30%
Adjusted Per Share Value based on latest NOSH - 573,256
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 45.20 39.33 36.70 31.60 28.78 21.44 16.64 18.10%
EPS 8.45 21.11 31.09 8.90 32.79 7.39 6.65 4.06%
DPS 0.00 5.53 30.44 0.00 0.00 0.00 0.00 -
NAPS 1.1908 1.1002 1.1028 1.2184 0.9733 1.2157 0.8082 6.66%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.88 8.07 6.60 5.11 3.80 3.10 2.28 -
P/RPS 6.17 6.39 5.59 5.01 4.09 4.22 18.77 -16.91%
P/EPS 33.02 11.91 6.60 17.80 3.59 12.23 46.98 -5.70%
EY 3.03 8.39 15.16 5.62 27.84 8.18 2.13 6.04%
DY 0.00 2.20 14.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.29 1.86 1.30 1.21 0.74 3.86 -7.99%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 -
Price 9.03 7.70 6.71 5.25 4.04 3.37 3.22 -
P/RPS 6.28 6.10 5.68 5.15 4.35 4.58 26.51 -21.32%
P/EPS 33.58 11.37 6.71 18.29 3.82 13.30 66.35 -10.72%
EY 2.98 8.80 14.91 5.47 26.18 7.52 1.51 11.98%
DY 0.00 2.30 14.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.18 1.89 1.34 1.29 0.81 5.46 -12.91%

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