[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 15.87%
YoY- 249.3%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 720,582 626,734 545,355 508,844 438,231 399,021 297,257 15.89%
PBT 217,071 135,866 298,274 434,221 128,383 461,151 105,503 12.77%
Tax -9,212 -18,709 -5,500 -5,404 -5,843 -6,477 -3,039 20.29%
NP 207,859 117,157 292,774 428,817 122,540 454,674 102,464 12.50%
-
NP to SH 207,859 117,157 292,774 431,048 123,404 454,674 102,464 12.50%
-
Tax Rate 4.24% 13.77% 1.84% 1.24% 4.55% 1.40% 2.88% -
Total Cost 512,723 509,577 252,581 80,027 315,691 -55,653 194,793 17.49%
-
Net Worth 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1.32%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 76,636 422,145 - - - -
Div Payout % - - 26.18% 97.93% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 1,799,440 2,247,632 1.32%
NOSH 583,607 581,453 576,213 574,347 573,172 573,070 539,000 1.33%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.85% 18.69% 53.69% 84.27% 27.96% 113.95% 34.47% -
ROE 8.55% 5.32% 14.39% 21.14% 5.48% 25.27% 4.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 123.56 107.90 94.64 88.60 76.46 69.63 55.15 14.38%
EPS 35.71 20.23 50.81 75.05 21.53 79.34 19.01 11.07%
DPS 0.00 0.00 13.30 73.50 0.00 0.00 0.00 -
NAPS 4.17 3.79 3.53 3.55 3.93 3.14 4.17 0.00%
Adjusted Per Share Value based on latest NOSH - 575,389
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.03 33.95 29.54 27.56 23.74 21.61 16.10 15.89%
EPS 11.26 6.35 15.86 23.35 6.68 24.63 5.55 12.50%
DPS 0.00 0.00 4.15 22.87 0.00 0.00 0.00 -
NAPS 1.3173 1.1925 1.1018 1.1045 1.2202 0.9747 1.2175 1.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.29 8.88 8.07 6.60 5.11 3.80 3.10 -
P/RPS 6.71 8.23 8.53 7.45 6.68 5.46 5.62 2.99%
P/EPS 23.26 44.03 15.88 8.79 23.73 4.79 16.31 6.09%
EY 4.30 2.27 6.30 11.37 4.21 20.88 6.13 -5.73%
DY 0.00 0.00 1.65 11.14 0.00 0.00 0.00 -
P/NAPS 1.99 2.34 2.29 1.86 1.30 1.21 0.74 17.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 24/11/17 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 -
Price 7.99 9.03 7.70 6.71 5.25 4.04 3.37 -
P/RPS 6.47 8.37 8.14 7.57 6.87 5.80 6.11 0.95%
P/EPS 22.42 44.77 15.15 8.94 24.38 5.09 17.73 3.98%
EY 4.46 2.23 6.60 11.18 4.10 19.64 5.64 -3.83%
DY 0.00 0.00 1.73 10.95 0.00 0.00 0.00 -
P/NAPS 1.92 2.38 2.18 1.89 1.34 1.29 0.81 15.46%

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