[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

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	873,672	766,940	727,140	701,260	700,788	682,364	678,458	18.34%
YoY %	13.92%	5.47%	3.69%	0.07%	2.70%	0.58%	-	-
Horiz. %	128.77%	113.04%	107.18%	103.36%	103.29%	100.58%	100.00%	-
PBT	222,056	368,417	397,698	480,962	157,232	470,794	578,961	-47.18%
YoY %	-39.73%	-7.36%	-17.31%	205.89%	-66.60%	-18.68%	-	-
Horiz. %	38.35%	63.63%	68.69%	83.07%	27.16%	81.32%	100.00%	-
Tax	-9,864	38,901	-7,333	-6,180	-6,848	-5,419	-7,205	23.27%
YoY %	-125.36%	630.49%	-18.66%	9.75%	-26.37%	24.79%	-	-
Horiz. %	136.90%	-539.92%	101.78%	85.77%	95.05%	75.21%	100.00%	-
NP	212,192	407,318	390,365	474,782	150,384	465,375	571,756	-48.32%
YoY %	-47.91%	4.34%	-17.78%	215.71%	-67.69%	-18.61%	-	-
Horiz. %	37.11%	71.24%	68.27%	83.04%	26.30%	81.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,192	407,318	390,365	474,782	150,384	466,852	574,730	-48.50%
YoY %	-47.91%	4.34%	-17.78%	215.71%	-67.79%	-18.77%	-	-
Horiz. %	36.92%	70.87%	67.92%	82.61%	26.17%	81.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.44%	-10.56%	1.84%	1.28%	4.36%	1.15%	1.24%	-
YoY %	142.05%	-673.91%	43.75%	-70.64%	279.13%	-7.26%	-	-
Horiz. %	358.06%	-851.61%	148.39%	103.23%	351.61%	92.74%	100.00%	-
Total Cost	661,480	359,622	336,774	226,478	550,404	216,989	106,702	237.09%
YoY %	83.94%	6.78%	48.70%	-58.85%	153.66%	103.36%	-	-
Horiz. %	619.93%	337.03%	315.62%	212.25%	515.83%	203.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.56%	6.90%	-1.30%	0.83%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	176,492	102,181	153,118	-	460,875	562,860	-
YoY %	-	72.72%	-33.27%	0.00%	-	-18.12%	-	-
Horiz. %	-	31.36%	18.15%	27.20%	-	81.88%	100.00%	-
Div Payout %	-	43.33%	26.18%	32.25%	-	98.72%	97.93%	-
YoY %	-	65.51%	-18.82%	0.00%	-	0.81%	-	-
Horiz. %	-	44.25%	26.73%	32.93%	-	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
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%
YoY %	-1.56%	6.90%	-1.30%	0.83%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-
NOSH	578,495	576,774	576,213	575,632	575,742	574,657	574,347	0.48%
YoY %	0.30%	0.10%	0.10%	-0.02%	0.19%	0.05%	-	-
Horiz. %	100.72%	100.42%	100.32%	100.22%	100.24%	100.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	24.29%	53.11%	53.69%	67.70%	21.46%	68.20%	84.27%	-
YoY %	-54.26%	-1.08%	-20.69%	215.47%	-68.53%	-19.07%	-	-
Horiz. %	28.82%	63.02%	63.71%	80.34%	25.47%	80.93%	100.00%	-
ROE	9.91%	18.73%	19.19%	23.04%	7.36%	22.44%	28.19%	-
YoY %	-47.09%	-2.40%	-16.71%	213.04%	-67.20%	-20.40%	-	-
Horiz. %	35.15%	66.44%	68.07%	81.73%	26.11%	79.60%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	151.02	132.97	126.19	121.82	121.72	118.74	118.13	17.77%
YoY %	13.57%	5.37%	3.59%	0.08%	2.51%	0.52%	-	-
Horiz. %	127.84%	112.56%	106.82%	103.12%	103.04%	100.52%	100.00%	-
EPS	36.68	70.62	67.75	82.48	26.12	81.24	100.07	-48.75%
YoY %	-48.06%	4.24%	-17.86%	215.77%	-67.85%	-18.82%	-	-
Horiz. %	36.65%	70.57%	67.70%	82.42%	26.10%	81.18%	100.00%	-
DPS	0.00	30.60	17.73	26.60	0.00	80.20	98.00	-
YoY %	0.00%	72.59%	-33.35%	0.00%	0.00%	-18.16%	-	-
Horiz. %	0.00%	31.22%	18.09%	27.14%	0.00%	81.84%	100.00%	-
NAPS	3.70	3.77	3.53	3.58	3.55	3.62	3.55	2.79%
YoY %	-1.86%	6.80%	-1.40%	0.85%	-1.93%	1.97%	-	-
Horiz. %	104.23%	106.20%	99.44%	100.85%	100.00%	101.97%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 575,612
RPS	47.26	41.48	39.33	37.93	37.90	36.91	36.70	18.34%
YoY %	13.93%	5.47%	3.69%	0.08%	2.68%	0.57%	-	-
Horiz. %	128.77%	113.02%	107.17%	103.35%	103.27%	100.57%	100.00%	-
EPS	11.48	22.03	21.11	25.68	8.13	25.25	31.09	-48.49%
YoY %	-47.89%	4.36%	-17.80%	215.87%	-67.80%	-18.78%	-	-
Horiz. %	36.93%	70.86%	67.90%	82.60%	26.15%	81.22%	100.00%	-
DPS	0.00	9.55	5.53	8.28	0.00	24.93	30.44	-
YoY %	0.00%	72.69%	-33.21%	0.00%	0.00%	-18.10%	-	-
Horiz. %	0.00%	31.37%	18.17%	27.20%	0.00%	81.90%	100.00%	-
NAPS	1.1577	1.1761	1.1002	1.1146	1.1055	1.1252	1.1028	3.28%
YoY %	-1.56%	6.90%	-1.29%	0.82%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-1.87%	-8.14%	2.40%	4.35%	-6.56%	14.49%	-	-
Horiz. %	103.04%	105.01%	114.31%	111.63%	106.98%	114.49%	100.00%	-
P/EPS	23.72	11.05	11.91	9.21	27.87	9.35	6.60	134.44%
YoY %	114.66%	-7.22%	29.32%	-66.95%	198.07%	41.67%	-	-
Horiz. %	359.39%	167.42%	180.45%	139.55%	422.27%	141.67%	100.00%	-
EY	4.22	9.05	8.39	10.85	3.59	10.69	15.16	-57.33%
YoY %	-53.37%	7.87%	-22.67%	202.23%	-66.42%	-29.49%	-	-
Horiz. %	27.84%	59.70%	55.34%	71.57%	23.68%	70.51%	100.00%	-
DY	0.00	3.92	2.20	3.50	0.00	10.55	14.85	-
YoY %	0.00%	78.18%	-37.14%	0.00%	0.00%	-28.96%	-	-
Horiz. %	0.00%	26.40%	14.81%	23.57%	0.00%	71.04%	100.00%	-
P/NAPS	2.35	2.07	2.29	2.12	2.05	2.10	1.86	16.85%
YoY %	13.53%	-9.61%	8.02%	3.41%	-2.38%	12.90%	-	-
Horiz. %	126.34%	111.29%	123.12%	113.98%	110.22%	112.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-8.87%	7.21%	-7.85%	9.42%	-3.97%	10.92%	-	-
Horiz. %	104.93%	115.14%	107.39%	116.55%	106.51%	110.92%	100.00%	-
P/EPS	24.54	12.32	11.37	9.78	28.22	9.21	6.71	137.18%
YoY %	99.19%	8.36%	16.26%	-65.34%	206.41%	37.26%	-	-
Horiz. %	365.72%	183.61%	169.45%	145.75%	420.57%	137.26%	100.00%	-
EY	4.08	8.12	8.80	10.22	3.54	10.86	14.91	-57.81%
YoY %	-49.75%	-7.73%	-13.89%	188.70%	-67.40%	-27.16%	-	-
Horiz. %	27.36%	54.46%	59.02%	68.54%	23.74%	72.84%	100.00%	-
DY	0.00	3.52	2.30	3.30	0.00	10.72	14.61	-
YoY %	0.00%	53.04%	-30.30%	0.00%	0.00%	-26.63%	-	-
Horiz. %	0.00%	24.09%	15.74%	22.59%	0.00%	73.37%	100.00%	-
P/NAPS	2.43	2.31	2.18	2.25	2.08	2.07	1.89	18.22%
YoY %	5.19%	5.96%	-3.11%	8.17%	0.48%	9.52%	-	-
Horiz. %	128.57%	122.22%	115.34%	119.05%	110.05%	109.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos