[TIMECOM] YoY 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- 560.95%
YoY- 104.53%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 221,585 173,520 158,052 149,237 121,831 83,184 85,520 17.17%
PBT 70,143 36,573 50,949 36,155 51,513 25,596 26,207 17.81%
Tax 44,401 -15 -1,087 150,505 39,752 -426 18,165 16.04%
NP 114,544 36,558 49,862 186,660 91,265 25,170 44,372 17.10%
-
NP to SH 114,544 35,804 50,521 186,660 91,265 25,170 44,372 17.10%
-
Tax Rate -63.30% 0.04% 2.13% -416.28% -77.17% 1.66% -69.31% -
Total Cost 107,041 136,962 108,190 -37,423 30,566 58,014 41,148 17.25%
-
Net Worth 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 1,242,416 9.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 100,030 38,567 32,113 - - - - -
Div Payout % 87.33% 107.72% 63.56% - - - - -
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 2,179,863 2,083,769 2,356,882 2,005,864 2,479,155 1,754,272 1,242,416 9.81%
NOSH 578,213 575,627 573,450 573,104 572,553 2,542,424 2,535,542 -21.81%
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 51.69% 21.07% 31.55% 125.08% 74.91% 30.26% 51.88% -
ROE 5.25% 1.72% 2.14% 9.31% 3.68% 1.43% 3.57% -
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 38.32 30.14 27.56 26.04 21.28 3.27 3.37 49.90%
EPS 19.81 6.22 8.81 32.57 15.94 0.99 1.75 49.78%
DPS 17.30 6.70 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 12.00 9.40 8.56 8.08 6.60 4.51 4.63 17.18%
EPS 6.20 1.94 2.74 10.11 4.94 1.36 2.40 17.12%
DPS 5.42 2.09 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.1808 1.1288 1.2767 1.0866 1.3429 0.9503 0.673 9.81%
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 20.35 25.21 17.71 13.63 18.56 110.64 117.70 -25.34%
P/EPS 39.37 122.19 55.39 10.90 24.78 365.66 226.86 -25.29%
EY 2.54 0.82 1.81 9.17 4.04 0.27 0.44 33.90%
DY 2.22 0.88 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 22.70 24.81 19.59 13.94 17.62 103.92 112.07 -23.34%
P/EPS 43.92 120.26 61.29 11.15 23.53 343.43 216.00 -23.29%
EY 2.28 0.83 1.63 8.97 4.25 0.29 0.46 30.54%
DY 1.99 0.90 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