[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 41.8%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 682,364 596,283 548,258 419,088 313,872 321,083 286,811 15.53%
PBT 470,794 179,332 497,306 157,016 119,020 88,906 33,096 55.62%
Tax -5,419 -6,930 144,028 36,713 -1,666 18,165 -10 185.39%
NP 465,375 172,402 641,334 193,729 117,354 107,071 33,086 55.33%
-
NP to SH 466,852 173,925 641,334 193,729 117,354 107,071 33,086 55.41%
-
Tax Rate 1.15% 3.86% -28.96% -23.38% 1.40% -20.43% 0.03% -
Total Cost 216,989 423,881 -93,076 225,359 196,518 214,012 253,725 -2.57%
-
Net Worth 2,080,261 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 1,060,772 11.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 460,875 32,102 - - - - - -
Div Payout % 98.72% 18.46% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,080,261 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 1,060,772 11.87%
NOSH 574,657 573,253 573,080 547,411 2,529,181 2,531,229 2,525,648 -21.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 68.20% 28.91% 116.98% 46.23% 37.39% 33.35% 11.54% -
ROE 22.44% 7.38% 31.97% 8.17% 6.72% 8.63% 3.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.74 104.02 95.67 76.56 12.41 12.68 11.36 47.84%
EPS 81.24 30.34 111.91 35.39 4.64 4.23 1.31 98.89%
DPS 80.20 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 4.11 3.50 4.33 0.69 0.49 0.42 43.16%
Adjusted Per Share Value based on latest NOSH - 572,553
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.91 32.25 29.65 22.67 16.98 17.37 15.51 15.53%
EPS 25.25 9.41 34.69 10.48 6.35 5.79 1.79 55.41%
DPS 24.93 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1252 1.2744 1.0849 1.2821 0.9439 0.6709 0.5738 11.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.60 4.88 3.55 3.95 3.62 3.97 1.92 -
P/RPS 6.40 4.69 3.71 5.16 29.17 31.30 16.91 -14.94%
P/EPS 9.35 16.08 3.17 11.16 78.02 93.85 146.56 -36.77%
EY 10.69 6.22 31.52 8.96 1.28 1.07 0.68 58.24%
DY 10.55 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.19 1.01 0.91 5.25 8.10 4.57 -12.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 25/02/14 27/02/13 23/02/12 28/02/11 22/02/10 -
Price 7.48 5.40 3.63 3.75 3.40 3.78 1.88 -
P/RPS 6.30 5.19 3.79 4.90 27.40 29.80 16.56 -14.87%
P/EPS 9.21 17.80 3.24 10.60 73.28 89.36 143.51 -36.71%
EY 10.86 5.62 30.83 9.44 1.36 1.12 0.70 57.89%
DY 10.72 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.31 1.04 0.87 4.93 7.71 4.48 -12.06%

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