[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.52%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 596,283 548,258 419,088 313,872 321,083 286,811 286,525 12.98%
PBT 179,332 497,306 157,016 119,020 88,906 33,096 -950,471 -
Tax -6,930 144,028 36,713 -1,666 18,165 -10 841 -
NP 172,402 641,334 193,729 117,354 107,071 33,086 -949,630 -
-
NP to SH 173,925 641,334 193,729 117,354 107,071 33,086 -949,630 -
-
Tax Rate 3.86% -28.96% -23.38% 1.40% -20.43% 0.03% - -
Total Cost 423,881 -93,076 225,359 196,518 214,012 253,725 1,236,155 -16.33%
-
Net Worth 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 1,060,772 1,037,708 14.63%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 32,102 - - - - - - -
Div Payout % 18.46% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 1,060,772 1,037,708 14.63%
NOSH 573,253 573,080 547,411 2,529,181 2,531,229 2,525,648 2,530,996 -21.91%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 28.91% 116.98% 46.23% 37.39% 33.35% 11.54% -331.43% -
ROE 7.38% 31.97% 8.17% 6.72% 8.63% 3.12% -91.51% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 104.02 95.67 76.56 12.41 12.68 11.36 11.32 44.70%
EPS 30.34 111.91 35.39 4.64 4.23 1.31 -37.52 -
DPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 3.50 4.33 0.69 0.49 0.42 0.41 46.81%
Adjusted Per Share Value based on latest NOSH - 2,542,424
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.30 29.70 22.70 17.00 17.39 15.54 15.52 12.98%
EPS 9.42 34.74 10.49 6.36 5.80 1.79 -51.44 -
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2763 1.0865 1.284 0.9453 0.6719 0.5746 0.5621 14.63%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.88 3.55 3.95 3.62 3.97 1.92 1.23 -
P/RPS 4.69 3.71 5.16 29.17 31.30 16.91 10.87 -13.06%
P/EPS 16.08 3.17 11.16 78.02 93.85 146.56 -3.28 -
EY 6.22 31.52 8.96 1.28 1.07 0.68 -30.50 -
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.01 0.91 5.25 8.10 4.57 3.00 -14.27%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 27/02/13 23/02/12 28/02/11 22/02/10 27/02/09 -
Price 5.40 3.63 3.75 3.40 3.78 1.88 1.30 -
P/RPS 5.19 3.79 4.90 27.40 29.80 16.56 11.48 -12.38%
P/EPS 17.80 3.24 10.60 73.28 89.36 143.51 -3.46 -
EY 5.62 30.83 9.44 1.36 1.12 0.70 -28.86 -
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.04 0.87 4.93 7.71 4.48 3.17 -13.68%

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