[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.62%
YoY- 343.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 545,355 508,844 438,231 399,021 297,257 230,688 235,563 15.00%
PBT 298,274 434,221 128,383 461,151 105,503 93,424 62,699 29.65%
Tax -5,500 -5,404 -5,843 -6,477 -3,039 -1,240 0 -
NP 292,774 428,817 122,540 454,674 102,464 92,184 62,699 29.25%
-
NP to SH 292,774 431,048 123,404 454,674 102,464 92,184 62,699 29.25%
-
Tax Rate 1.84% 1.24% 4.55% 1.40% 2.88% 1.33% 0.00% -
Total Cost 252,581 80,027 315,691 -55,653 194,793 138,504 172,864 6.51%
-
Net Worth 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 9.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 76,636 422,145 - - - - - -
Div Payout % 26.18% 97.93% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 9.36%
NOSH 576,213 574,347 573,172 573,070 539,000 2,532,527 2,528,185 -21.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 53.69% 84.27% 27.96% 113.95% 34.47% 39.96% 26.62% -
ROE 14.39% 21.14% 5.48% 25.27% 4.56% 6.17% 5.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.64 88.60 76.46 69.63 55.15 9.11 9.32 47.10%
EPS 50.81 75.05 21.53 79.34 19.01 3.64 2.48 65.34%
DPS 13.30 73.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.55 3.93 3.14 4.17 0.59 0.47 39.89%
Adjusted Per Share Value based on latest NOSH - 572,839
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.50 27.52 23.70 21.58 16.08 12.48 12.74 15.00%
EPS 15.84 23.31 6.67 24.59 5.54 4.99 3.39 29.26%
DPS 4.15 22.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1002 1.1028 1.2184 0.9733 1.2157 0.8082 0.6427 9.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.07 6.60 5.11 3.80 3.10 2.28 3.08 -
P/RPS 8.53 7.45 6.68 5.46 5.62 25.03 33.06 -20.19%
P/EPS 15.88 8.79 23.73 4.79 16.31 62.64 124.19 -28.99%
EY 6.30 11.37 4.21 20.88 6.13 1.60 0.81 40.71%
DY 1.65 11.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.86 1.30 1.21 0.74 3.86 6.55 -16.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 -
Price 7.70 6.71 5.25 4.04 3.37 3.22 3.38 -
P/RPS 8.14 7.57 6.87 5.80 6.11 35.35 36.28 -22.03%
P/EPS 15.15 8.94 24.38 5.09 17.73 88.46 136.29 -30.63%
EY 6.60 11.18 4.10 19.64 5.64 1.13 0.73 44.28%
DY 1.73 10.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.89 1.34 1.29 0.81 5.46 7.19 -18.02%

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