[TIMECOM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.04%
YoY- 216.44%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 810,161 685,852 636,111 547,128 470,839 325,072 326,103 16.36%
PBT 384,623 452,555 205,061 491,238 165,273 125,766 93,021 26.66%
Tax 38,147 -5,471 -6,098 143,338 35,288 -2,043 18,165 13.15%
NP 422,770 447,084 198,963 634,576 200,561 123,723 111,186 24.90%
-
NP to SH 422,770 447,869 201,089 634,665 200,561 123,723 111,186 24.90%
-
Tax Rate -9.92% 1.21% 2.97% -29.18% -21.35% 1.62% -19.53% -
Total Cost 387,391 238,768 437,148 -87,448 270,278 201,349 214,917 10.30%
-
Net Worth 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 7.34%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 176,587 461,478 64,247 - - - - -
Div Payout % 41.77% 103.04% 31.95% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,140,431 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 7.34%
NOSH 578,495 575,742 573,823 573,391 572,761 2,521,724 2,542,555 -21.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 52.18% 65.19% 31.28% 115.98% 42.60% 38.06% 34.10% -
ROE 19.75% 21.91% 8.34% 30.32% 8.58% 6.72% 7.95% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.05 119.12 110.85 95.42 82.21 12.89 12.83 48.88%
EPS 73.08 77.79 35.04 110.69 35.02 4.91 4.37 59.84%
DPS 30.60 80.20 11.20 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.55 4.20 3.65 4.08 0.73 0.55 37.35%
Adjusted Per Share Value based on latest NOSH - 573,391
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.82 37.10 34.41 29.59 25.47 17.58 17.64 16.35%
EPS 22.87 24.22 10.88 34.33 10.85 6.69 6.01 24.92%
DPS 9.55 24.96 3.48 0.00 0.00 0.00 0.00 -
NAPS 1.1577 1.1055 1.3036 1.132 1.264 0.9957 0.7564 7.34%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 8.70 7.28 5.92 3.85 4.00 3.38 4.28 -
P/RPS 6.21 6.11 5.34 4.03 4.87 26.22 33.37 -24.42%
P/EPS 11.90 9.36 16.89 3.48 11.42 68.89 97.87 -29.59%
EY 8.40 10.69 5.92 28.75 8.75 1.45 1.02 42.06%
DY 3.52 11.02 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.05 1.41 1.05 0.98 4.63 7.78 -18.07%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 27/05/15 26/05/14 16/05/13 18/05/12 30/05/11 -
Price 9.00 7.37 6.10 4.48 4.30 2.71 3.97 -
P/RPS 6.43 6.19 5.50 4.70 5.23 21.02 30.95 -23.02%
P/EPS 12.32 9.47 17.41 4.05 12.28 55.24 90.78 -28.29%
EY 8.12 10.55 5.74 24.71 8.14 1.81 1.10 39.49%
DY 3.40 10.88 1.84 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.08 1.45 1.23 1.05 3.71 7.22 -16.58%

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