[TIMECOM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.41%
YoY- 327.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 718,875 666,896 587,468 520,852 380,441 316,208 310,540 15.00%
PBT 334,847 485,170 164,538 512,664 131,099 119,631 94,082 23.53%
Tax -5,515 -6,491 144,662 33,275 -3,465 16,925 0 -
NP 329,332 478,679 309,200 545,939 127,634 136,556 94,082 23.19%
-
NP to SH 328,578 481,569 310,064 545,939 127,634 136,556 94,082 23.15%
-
Tax Rate 1.65% 1.34% -87.92% -6.49% 2.64% -14.15% 0.00% -
Total Cost 389,543 188,217 278,268 -25,087 252,807 179,652 216,458 10.27%
-
Net Worth 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 0 1,186,268 9.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 115,123 487,158 - - - - - -
Div Payout % 35.04% 101.16% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 0 1,186,268 9.43%
NOSH 577,507 575,389 573,256 572,839 571,841 2,528,198 2,523,975 -21.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 45.81% 71.78% 52.63% 104.82% 33.55% 43.19% 30.30% -
ROE 16.12% 23.58% 13.76% 30.35% 5.35% 0.00% 7.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 124.48 115.90 102.48 90.92 66.53 12.51 12.30 47.02%
EPS 56.90 83.69 54.09 95.30 22.32 5.40 3.73 57.41%
DPS 20.00 84.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.55 3.93 3.14 4.17 0.00 0.47 39.89%
Adjusted Per Share Value based on latest NOSH - 572,839
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 38.88 36.07 31.78 28.17 20.58 17.10 16.80 14.99%
EPS 17.77 26.05 16.77 29.53 6.90 7.39 5.09 23.14%
DPS 6.23 26.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1027 1.1048 1.2186 0.9729 1.2898 0.00 0.6416 9.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.07 6.60 5.11 3.80 3.10 2.28 3.08 -
P/RPS 6.48 5.69 4.99 4.18 4.66 18.23 25.03 -20.14%
P/EPS 14.18 7.89 9.45 3.99 13.89 42.21 82.63 -25.43%
EY 7.05 12.68 10.58 25.08 7.20 2.37 1.21 34.10%
DY 2.48 12.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.86 1.30 1.21 0.74 0.00 6.55 -16.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 -
Price 7.70 6.71 5.25 4.04 3.37 3.22 3.38 -
P/RPS 6.19 5.79 5.12 4.44 5.07 25.75 27.47 -21.97%
P/EPS 13.53 8.02 9.71 4.24 15.10 59.62 90.68 -27.15%
EY 7.39 12.47 10.30 23.59 6.62 1.68 1.10 37.32%
DY 2.60 12.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.89 1.34 1.29 0.81 0.00 7.19 -18.02%

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