[TIMECOM] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.05%
YoY- 231.05%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 766,940 682,364 596,283 548,258 419,088 313,872 321,083 15.60%
PBT 368,417 470,794 179,332 497,306 157,016 119,020 88,906 26.70%
Tax 38,901 -5,419 -6,930 144,028 36,713 -1,666 18,165 13.51%
NP 407,318 465,375 172,402 641,334 193,729 117,354 107,071 24.91%
-
NP to SH 407,318 466,852 173,925 641,334 193,729 117,354 107,071 24.91%
-
Tax Rate -10.56% 1.15% 3.86% -28.96% -23.38% 1.40% -20.43% -
Total Cost 359,622 216,989 423,881 -93,076 225,359 196,518 214,012 9.02%
-
Net Worth 2,174,438 2,080,261 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 9.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 176,492 460,875 32,102 - - - - -
Div Payout % 43.33% 98.72% 18.46% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,174,438 2,080,261 2,356,070 2,005,780 2,370,292 1,745,134 1,240,302 9.79%
NOSH 576,774 574,657 573,253 573,080 547,411 2,529,181 2,531,229 -21.82%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 53.11% 68.20% 28.91% 116.98% 46.23% 37.39% 33.35% -
ROE 18.73% 22.44% 7.38% 31.97% 8.17% 6.72% 8.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 132.97 118.74 104.02 95.67 76.56 12.41 12.68 47.89%
EPS 70.62 81.24 30.34 111.91 35.39 4.64 4.23 59.80%
DPS 30.60 80.20 5.60 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.62 4.11 3.50 4.33 0.69 0.49 40.46%
Adjusted Per Share Value based on latest NOSH - 573,104
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.48 36.91 32.25 29.65 22.67 16.98 17.37 15.59%
EPS 22.03 25.25 9.41 34.69 10.48 6.35 5.79 24.92%
DPS 9.55 24.93 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.1761 1.1252 1.2744 1.0849 1.2821 0.9439 0.6709 9.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 7.80 7.60 4.88 3.55 3.95 3.62 3.97 -
P/RPS 5.87 6.40 4.69 3.71 5.16 29.17 31.30 -24.32%
P/EPS 11.05 9.35 16.08 3.17 11.16 78.02 93.85 -29.96%
EY 9.05 10.69 6.22 31.52 8.96 1.28 1.07 42.69%
DY 3.92 10.55 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.10 1.19 1.01 0.91 5.25 8.10 -20.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 26/02/15 25/02/14 27/02/13 23/02/12 28/02/11 -
Price 8.70 7.48 5.40 3.63 3.75 3.40 3.78 -
P/RPS 6.54 6.30 5.19 3.79 4.90 27.40 29.80 -22.31%
P/EPS 12.32 9.21 17.80 3.24 10.60 73.28 89.36 -28.10%
EY 8.12 10.86 5.62 30.83 9.44 1.36 1.12 39.07%
DY 3.52 10.72 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.07 1.31 1.04 0.87 4.93 7.71 -18.18%

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