[TIMECOM] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 134.98%
YoY- 63.89%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 907,540 840,049 697,518 644,135 568,798 498,984 347,351 17.35%
PBT 234,222 221,330 336,735 476,764 144,124 519,019 135,827 9.50%
Tax -19,910 37,525 -4,503 -6,814 143,763 34,705 -3,515 33.49%
NP 214,312 258,855 332,232 469,950 287,887 553,724 132,312 8.36%
-
NP to SH 214,312 258,855 332,230 472,522 288,317 553,724 132,312 8.36%
-
Tax Rate 8.50% -16.95% 1.34% 1.43% -99.75% -6.69% 2.59% -
Total Cost 693,228 581,194 365,286 174,185 280,911 -54,740 215,039 21.53%
-
Net Worth 2,349,073 2,175,948 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 3.21%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 100,010 100,030 538,034 64,247 - - - -
Div Payout % 46.67% 38.64% 161.95% 13.60% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,349,073 2,175,948 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 3.21%
NOSH 581,453 578,709 575,612 573,829 572,929 573,115 538,147 1.29%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 23.61% 30.81% 47.63% 72.96% 50.61% 110.97% 38.09% -
ROE 9.12% 11.90% 16.12% 19.84% 13.21% 31.47% 6.81% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 156.08 145.16 121.18 112.25 99.28 87.07 64.55 15.84%
EPS 36.86 44.73 57.72 82.35 50.32 96.62 24.59 6.97%
DPS 17.20 17.30 93.50 11.20 0.00 0.00 0.00 -
NAPS 4.04 3.76 3.58 4.15 3.81 3.07 3.61 1.89%
Adjusted Per Share Value based on latest NOSH - 573,829
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.16 45.50 37.78 34.89 30.81 27.03 18.82 17.34%
EPS 11.61 14.02 18.00 25.60 15.62 29.99 7.17 8.36%
DPS 5.42 5.42 29.14 3.48 0.00 0.00 0.00 -
NAPS 1.2725 1.1787 1.1163 1.29 1.1824 0.9531 1.0524 3.21%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.64 9.70 7.60 6.76 4.62 3.84 3.59 -
P/RPS 4.89 6.68 6.27 6.02 4.65 4.41 5.56 -2.11%
P/EPS 20.73 21.69 13.17 8.21 9.18 3.97 14.60 6.01%
EY 4.82 4.61 7.59 12.18 10.89 25.16 6.85 -5.68%
DY 2.25 1.78 12.30 1.66 0.00 0.00 0.00 -
P/NAPS 1.89 2.58 2.12 1.63 1.21 1.25 0.99 11.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 30/08/16 21/08/15 22/08/14 22/08/13 16/08/12 -
Price 8.16 9.66 8.07 5.66 4.84 3.71 3.31 -
P/RPS 5.23 6.65 6.66 5.04 4.88 4.26 5.13 0.32%
P/EPS 22.14 21.60 13.98 6.87 9.62 3.84 13.46 8.64%
EY 4.52 4.63 7.15 14.55 10.40 26.04 7.43 -7.94%
DY 2.11 1.79 11.59 1.98 0.00 0.00 0.00 -
P/NAPS 2.02 2.57 2.25 1.36 1.27 1.21 0.92 13.99%

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