[TIMECOM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.5%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 700,788 686,836 527,524 532,044 325,040 280,240 260,160 17.93%
PBT 157,232 230,188 127,272 151,544 118,516 91,532 75,072 13.09%
Tax -6,848 -6,640 -9,968 -7,208 -1,508 0 0 -
NP 150,384 223,548 117,304 144,336 117,008 91,532 75,072 12.26%
-
NP to SH 150,384 226,316 117,660 144,336 117,008 91,532 75,072 12.26%
-
Tax Rate 4.36% 2.88% 7.83% 4.76% 1.27% 0.00% 0.00% -
Total Cost 550,404 463,288 410,220 387,708 208,032 188,708 185,088 19.89%
-
Net Worth 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 10.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 128,536 - - - - - -
Div Payout % - 56.80% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 10.60%
NOSH 575,742 573,823 573,391 572,761 2,521,724 2,542,555 2,536,216 -21.87%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.46% 32.55% 22.24% 27.13% 36.00% 32.66% 28.86% -
ROE 7.36% 9.39% 5.62% 6.18% 6.36% 6.55% 6.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 121.72 119.69 92.00 92.89 12.89 11.02 10.26 50.96%
EPS 26.12 39.44 20.52 25.20 4.64 3.60 2.96 43.70%
DPS 0.00 22.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 4.20 3.65 4.08 0.73 0.55 0.44 41.57%
Adjusted Per Share Value based on latest NOSH - 572,761
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.90 37.15 28.53 28.78 17.58 15.16 14.07 17.93%
EPS 8.13 12.24 6.36 7.81 6.33 4.95 4.06 12.25%
DPS 0.00 6.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1055 1.3036 1.132 1.264 0.9957 0.7564 0.6036 10.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.28 5.92 3.85 4.00 3.38 4.28 2.42 -
P/RPS 5.98 4.95 4.18 4.31 26.22 38.83 23.59 -20.42%
P/EPS 27.87 15.01 18.76 15.87 72.84 118.89 81.76 -16.40%
EY 3.59 6.66 5.33 6.30 1.37 0.84 1.22 19.68%
DY 0.00 3.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.41 1.05 0.98 4.63 7.78 5.50 -15.15%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 16/05/13 18/05/12 30/05/11 27/05/10 -
Price 7.37 6.10 4.48 4.30 2.71 3.97 2.03 -
P/RPS 6.05 5.10 4.87 4.63 21.02 36.02 19.79 -17.90%
P/EPS 28.22 15.47 21.83 17.06 58.41 110.28 68.58 -13.74%
EY 3.54 6.47 4.58 5.86 1.71 0.91 1.46 15.89%
DY 0.00 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.45 1.23 1.05 3.71 7.22 4.61 -12.41%

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