[TIMECOM] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.47%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 230,730 218,418 175,197 171,709 131,881 133,011 81,260 18.98%
PBT 65,970 55,514 39,308 57,547 31,818 37,886 29,629 14.26%
Tax -3,030 -2,466 -1,712 -1,660 -2,492 -1,802 -377 41.50%
NP 62,940 53,048 37,596 55,887 29,326 36,084 29,252 13.61%
-
NP to SH 62,940 53,048 37,596 56,579 29,415 36,084 29,252 13.61%
-
Tax Rate 4.59% 4.44% 4.36% 2.88% 7.83% 4.76% 1.27% -
Total Cost 167,790 165,370 137,601 115,822 102,555 96,927 52,008 21.54%
-
Net Worth 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 3.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 32,134 - - - -
Div Payout % - - - 56.80% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 3.62%
NOSH 581,453 578,495 575,742 573,823 573,391 572,761 2,521,724 -21.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 27.28% 24.29% 21.46% 32.55% 22.24% 27.13% 36.00% -
ROE 2.76% 2.48% 1.84% 2.35% 1.41% 1.54% 1.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.68 37.76 30.43 29.92 23.00 23.22 3.22 51.95%
EPS 10.82 9.17 6.53 9.86 5.13 6.30 1.16 45.06%
DPS 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
NAPS 3.92 3.70 3.55 4.20 3.65 4.08 0.73 32.31%
Adjusted Per Share Value based on latest NOSH - 573,823
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.50 11.83 9.49 9.30 7.14 7.21 4.40 18.99%
EPS 3.41 2.87 2.04 3.06 1.59 1.95 1.58 13.67%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 1.2347 1.1595 1.1072 1.3055 1.1337 1.2659 0.9972 3.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.36 8.70 7.28 5.92 3.85 4.00 3.38 -
P/RPS 21.07 23.04 23.92 19.78 16.74 17.22 104.89 -23.46%
P/EPS 77.23 94.87 111.49 60.04 75.05 63.49 291.38 -19.84%
EY 1.29 1.05 0.90 1.67 1.33 1.58 0.34 24.87%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 2.13 2.35 2.05 1.41 1.05 0.98 4.63 -12.13%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 31/05/16 27/05/15 26/05/14 16/05/13 18/05/12 -
Price 7.50 9.00 7.37 6.10 4.48 4.30 2.71 -
P/RPS 18.90 23.84 24.22 20.39 19.48 18.52 84.10 -22.01%
P/EPS 69.29 98.15 112.86 61.87 87.33 68.25 233.62 -18.32%
EY 1.44 1.02 0.89 1.62 1.15 1.47 0.43 22.30%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.91 2.43 2.08 1.45 1.23 1.05 3.71 -10.47%

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