[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.78%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 847,478 873,672 766,940 727,140 701,260 700,788 682,364 15.55%
PBT 186,788 222,056 368,417 397,698 480,962 157,232 470,794 -46.03%
Tax -8,932 -9,864 38,901 -7,333 -6,180 -6,848 -5,419 39.57%
NP 177,856 212,192 407,318 390,365 474,782 150,384 465,375 -47.36%
-
NP to SH 177,856 212,192 407,318 390,365 474,782 150,384 466,852 -47.47%
-
Tax Rate 4.78% 4.44% -10.56% 1.84% 1.28% 4.36% 1.15% -
Total Cost 669,622 661,480 359,622 336,774 226,478 550,404 216,989 112.10%
-
Net Worth 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 176,492 102,181 153,118 - 460,875 -
Div Payout % - - 43.33% 26.18% 32.25% - 98.72% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2.98%
NOSH 578,205 578,495 576,774 576,213 575,632 575,742 574,657 0.41%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.99% 24.29% 53.11% 53.69% 67.70% 21.46% 68.20% -
ROE 8.18% 9.91% 18.73% 19.19% 23.04% 7.36% 22.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 146.57 151.02 132.97 126.19 121.82 121.72 118.74 15.08%
EPS 30.76 36.68 70.62 67.75 82.48 26.12 81.24 -47.69%
DPS 0.00 0.00 30.60 17.73 26.60 0.00 80.20 -
NAPS 3.76 3.70 3.77 3.53 3.58 3.55 3.62 2.56%
Adjusted Per Share Value based on latest NOSH - 577,507
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.84 47.26 41.48 39.33 37.93 37.90 36.91 15.55%
EPS 9.62 11.48 22.03 21.11 25.68 8.13 25.25 -47.47%
DPS 0.00 0.00 9.55 5.53 8.28 0.00 24.93 -
NAPS 1.1759 1.1577 1.1761 1.1002 1.1146 1.1055 1.1252 2.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 9.70 8.70 7.80 8.07 7.60 7.28 7.60 -
P/RPS 6.62 5.76 5.87 6.39 6.24 5.98 6.40 2.28%
P/EPS 31.53 23.72 11.05 11.91 9.21 27.87 9.35 125.04%
EY 3.17 4.22 9.05 8.39 10.85 3.59 10.69 -55.56%
DY 0.00 0.00 3.92 2.20 3.50 0.00 10.55 -
P/NAPS 2.58 2.35 2.07 2.29 2.12 2.05 2.10 14.72%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 25/11/16 30/08/16 31/05/16 24/02/16 -
Price 9.66 9.00 8.70 7.70 8.07 7.37 7.48 -
P/RPS 6.59 5.96 6.54 6.10 6.62 6.05 6.30 3.04%
P/EPS 31.40 24.54 12.32 11.37 9.78 28.22 9.21 126.69%
EY 3.18 4.08 8.12 8.80 10.22 3.54 10.86 -55.93%
DY 0.00 0.00 3.52 2.30 3.30 0.00 10.72 -
P/NAPS 2.57 2.43 2.31 2.18 2.25 2.08 2.07 15.53%

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