[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -16.18%
YoY- -62.54%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 922,920 860,696 835,645 847,478 873,672 766,940 727,140 17.24%
PBT 263,880 193,119 181,154 186,788 222,056 368,417 397,698 -23.94%
Tax -12,120 -17,757 -24,945 -8,932 -9,864 38,901 -7,333 39.83%
NP 251,760 175,362 156,209 177,856 212,192 407,318 390,365 -25.37%
-
NP to SH 251,760 175,362 156,209 177,856 212,192 407,318 390,365 -25.37%
-
Tax Rate 4.59% 9.19% 13.77% 4.78% 4.44% -10.56% 1.84% -
Total Cost 671,160 685,334 679,436 669,622 661,480 359,622 336,774 58.43%
-
Net Worth 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 7.89%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 100,010 - - - 176,492 102,181 -
Div Payout % - 57.03% - - - 43.33% 26.18% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 7.89%
NOSH 581,453 581,453 581,453 578,205 578,495 576,774 576,213 0.60%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 27.28% 20.37% 18.69% 20.99% 24.29% 53.11% 53.69% -
ROE 11.05% 7.73% 7.10% 8.18% 9.91% 18.73% 19.19% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 158.73 148.02 143.86 146.57 151.02 132.97 126.19 16.54%
EPS 43.28 30.25 26.97 30.76 36.68 70.62 67.75 -25.84%
DPS 0.00 17.20 0.00 0.00 0.00 30.60 17.73 -
NAPS 3.92 3.90 3.79 3.76 3.70 3.77 3.53 7.24%
Adjusted Per Share Value based on latest NOSH - 578,709
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 49.99 46.62 45.27 45.91 47.33 41.54 39.39 17.23%
EPS 13.64 9.50 8.46 9.63 11.49 22.06 21.15 -25.37%
DPS 0.00 5.42 0.00 0.00 0.00 9.56 5.54 -
NAPS 1.2347 1.2284 1.1925 1.1777 1.1595 1.1779 1.1018 7.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.36 9.10 8.88 9.70 8.70 7.80 8.07 -
P/RPS 5.27 6.15 6.17 6.62 5.76 5.87 6.39 -12.06%
P/EPS 19.31 30.17 33.02 31.53 23.72 11.05 11.91 38.05%
EY 5.18 3.31 3.03 3.17 4.22 9.05 8.39 -27.51%
DY 0.00 1.89 0.00 0.00 0.00 3.92 2.20 -
P/NAPS 2.13 2.33 2.34 2.58 2.35 2.07 2.29 -4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 24/11/17 28/08/17 31/05/17 28/02/17 25/11/16 -
Price 7.50 8.04 9.03 9.66 9.00 8.70 7.70 -
P/RPS 4.73 5.43 6.28 6.59 5.96 6.54 6.10 -15.61%
P/EPS 17.32 26.66 33.58 31.40 24.54 12.32 11.37 32.42%
EY 5.77 3.75 2.98 3.18 4.08 8.12 8.80 -24.54%
DY 0.00 2.14 0.00 0.00 0.00 3.52 2.30 -
P/NAPS 1.91 2.06 2.38 2.57 2.43 2.31 2.18 -8.44%

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