[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.36%
YoY- 77.42%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,080,732 1,050,168 983,435 960,776 941,166 922,920 860,696 16.43%
PBT 326,988 268,232 304,811 289,428 268,994 263,880 193,119 42.19%
Tax -15,722 -15,704 -16,141 -12,282 -13,238 -12,120 -17,757 -7.81%
NP 311,266 252,528 288,670 277,145 255,756 251,760 175,362 46.75%
-
NP to SH 311,266 252,528 288,670 277,145 255,756 251,760 175,362 46.75%
-
Tax Rate 4.81% 5.85% 5.30% 4.24% 4.92% 4.59% 9.19% -
Total Cost 769,466 797,640 694,765 683,630 685,410 671,160 685,334 8.04%
-
Net Worth 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 9.17%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 119,995 - - - 100,010 -
Div Payout % - - 41.57% - - - 57.03% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 9.17%
NOSH 583,701 583,701 583,701 583,607 581,453 581,453 581,453 0.25%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.80% 24.05% 29.35% 28.85% 27.17% 27.28% 20.37% -
ROE 12.04% 10.20% 11.45% 11.40% 10.89% 11.05% 7.73% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 185.15 179.92 168.50 164.75 161.86 158.73 148.02 16.13%
EPS 53.32 43.28 49.56 47.61 43.98 43.28 30.25 46.06%
DPS 0.00 0.00 20.56 0.00 0.00 0.00 17.20 -
NAPS 4.43 4.24 4.32 4.17 4.04 3.92 3.90 8.89%
Adjusted Per Share Value based on latest NOSH - 583,607
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 58.46 56.80 53.19 51.97 50.91 49.92 46.55 16.45%
EPS 16.84 13.66 15.61 14.99 13.83 13.62 9.49 46.72%
DPS 0.00 0.00 6.49 0.00 0.00 0.00 5.41 -
NAPS 1.3986 1.3386 1.3637 1.3154 1.2706 1.2328 1.2266 9.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.97 8.70 8.10 8.29 7.64 8.36 9.10 -
P/RPS 4.84 4.84 4.81 5.03 4.72 5.27 6.15 -14.79%
P/EPS 16.82 20.11 16.38 17.44 17.37 19.31 30.17 -32.33%
EY 5.94 4.97 6.11 5.73 5.76 5.18 3.31 47.83%
DY 0.00 0.00 2.54 0.00 0.00 0.00 1.89 -
P/NAPS 2.02 2.05 1.88 1.99 1.89 2.13 2.33 -9.10%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 24/05/19 28/02/19 27/11/18 28/08/18 31/05/18 26/02/18 -
Price 8.90 8.90 7.75 7.99 8.16 7.50 8.04 -
P/RPS 4.81 4.95 4.60 4.85 5.04 4.73 5.43 -7.78%
P/EPS 16.69 20.57 15.67 16.81 18.55 17.32 26.66 -26.88%
EY 5.99 4.86 6.38 5.95 5.39 5.77 3.75 36.76%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.14 -
P/NAPS 2.01 2.10 1.79 1.92 2.02 1.91 2.06 -1.62%

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