[TIMECOM] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.12%
YoY- -11.49%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 173,368 150,607 131,937 110,069 76,979 87,346 69,931 16.32%
PBT 59,681 51,275 30,861 37,216 41,944 20,949 11,941 30.74%
Tax -1,398 -1,721 -2,620 -1,190 -1,240 0 0 -
NP 58,283 49,554 28,241 36,026 40,704 20,949 11,941 30.22%
-
NP to SH 59,035 49,988 28,241 36,026 40,704 20,949 11,941 30.50%
-
Tax Rate 2.34% 3.36% 8.49% 3.20% 2.96% 0.00% 0.00% -
Total Cost 115,085 101,053 103,696 74,043 36,275 66,397 57,990 12.09%
-
Net Worth 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 1,186,268 1,041,661 11.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 422,911 - - - - - - -
Div Payout % 716.37% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 1,186,268 1,041,661 11.87%
NOSH 575,389 573,256 572,839 571,841 2,528,198 2,523,975 2,540,638 -21.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 33.62% 32.90% 21.40% 32.73% 52.88% 23.98% 17.08% -
ROE 2.89% 2.22% 1.57% 1.51% 2.73% 1.77% 1.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.13 26.27 23.03 19.25 3.04 3.46 2.75 49.00%
EPS 10.26 8.72 4.93 6.30 1.61 0.83 0.47 67.13%
DPS 73.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.93 3.14 4.17 0.59 0.47 0.41 43.27%
Adjusted Per Share Value based on latest NOSH - 571,841
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.38 8.15 7.14 5.95 4.16 4.72 3.78 16.34%
EPS 3.19 2.70 1.53 1.95 2.20 1.13 0.65 30.34%
DPS 22.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1048 1.2186 0.9729 1.2898 0.8068 0.6416 0.5634 11.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.60 5.11 3.80 3.10 2.28 3.08 1.90 -
P/RPS 21.90 19.45 16.50 16.11 74.88 89.00 69.03 -17.40%
P/EPS 64.33 58.60 77.08 49.21 141.61 371.08 404.26 -26.37%
EY 1.55 1.71 1.30 2.03 0.71 0.27 0.25 35.52%
DY 11.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.30 1.21 0.74 3.86 6.55 4.63 -14.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 -
Price 6.71 5.25 4.04 3.37 3.22 3.38 2.03 -
P/RPS 22.27 19.98 17.54 17.51 105.75 97.67 73.75 -18.08%
P/EPS 65.40 60.21 81.95 53.49 200.00 407.23 431.91 -26.98%
EY 1.53 1.66 1.22 1.87 0.50 0.25 0.23 37.11%
DY 10.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.34 1.29 0.81 5.46 7.19 4.95 -14.81%

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