[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 215.71%
YoY- -36.19%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 873,672 766,940 727,140 701,260 700,788 682,364 678,458 18.34%
PBT 222,056 368,417 397,698 480,962 157,232 470,794 578,961 -47.18%
Tax -9,864 38,901 -7,333 -6,180 -6,848 -5,419 -7,205 23.27%
NP 212,192 407,318 390,365 474,782 150,384 465,375 571,756 -48.32%
-
NP to SH 212,192 407,318 390,365 474,782 150,384 466,852 574,730 -48.50%
-
Tax Rate 4.44% -10.56% 1.84% 1.28% 4.36% 1.15% 1.24% -
Total Cost 661,480 359,622 336,774 226,478 550,404 216,989 106,702 237.09%
-
Net Worth 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 3.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 176,492 102,181 153,118 - 460,875 562,860 -
Div Payout % - 43.33% 26.18% 32.25% - 98.72% 97.93% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 3.28%
NOSH 578,495 576,774 576,213 575,632 575,742 574,657 574,347 0.48%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 24.29% 53.11% 53.69% 67.70% 21.46% 68.20% 84.27% -
ROE 9.91% 18.73% 19.19% 23.04% 7.36% 22.44% 28.19% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 151.02 132.97 126.19 121.82 121.72 118.74 118.13 17.77%
EPS 36.68 70.62 67.75 82.48 26.12 81.24 100.07 -48.75%
DPS 0.00 30.60 17.73 26.60 0.00 80.20 98.00 -
NAPS 3.70 3.77 3.53 3.58 3.55 3.62 3.55 2.79%
Adjusted Per Share Value based on latest NOSH - 575,612
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.33 41.54 39.39 37.99 37.96 36.96 36.75 18.35%
EPS 11.49 22.06 21.15 25.72 8.15 25.29 31.13 -48.51%
DPS 0.00 9.56 5.54 8.29 0.00 24.97 30.49 -
NAPS 1.1595 1.1779 1.1018 1.1163 1.1072 1.1269 1.1045 3.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 8.70 7.80 8.07 7.60 7.28 7.60 6.60 -
P/RPS 5.76 5.87 6.39 6.24 5.98 6.40 5.59 2.01%
P/EPS 23.72 11.05 11.91 9.21 27.87 9.35 6.60 134.44%
EY 4.22 9.05 8.39 10.85 3.59 10.69 15.16 -57.33%
DY 0.00 3.92 2.20 3.50 0.00 10.55 14.85 -
P/NAPS 2.35 2.07 2.29 2.12 2.05 2.10 1.86 16.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 25/11/16 30/08/16 31/05/16 24/02/16 26/11/15 -
Price 9.00 8.70 7.70 8.07 7.37 7.48 6.71 -
P/RPS 5.96 6.54 6.10 6.62 6.05 6.30 5.68 3.25%
P/EPS 24.54 12.32 11.37 9.78 28.22 9.21 6.71 137.18%
EY 4.08 8.12 8.80 10.22 3.54 10.86 14.91 -57.81%
DY 0.00 3.52 2.30 3.30 0.00 10.72 14.61 -
P/NAPS 2.43 2.31 2.18 2.25 2.08 2.07 1.89 18.22%

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