[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 4.34%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 835,645 847,478 873,672 766,940 727,140 701,260 700,788 12.43%
PBT 181,154 186,788 222,056 368,417 397,698 480,962 157,232 9.89%
Tax -24,945 -8,932 -9,864 38,901 -7,333 -6,180 -6,848 136.55%
NP 156,209 177,856 212,192 407,318 390,365 474,782 150,384 2.56%
-
NP to SH 156,209 177,856 212,192 407,318 390,365 474,782 150,384 2.56%
-
Tax Rate 13.77% 4.78% 4.44% -10.56% 1.84% 1.28% 4.36% -
Total Cost 679,436 669,622 661,480 359,622 336,774 226,478 550,404 15.05%
-
Net Worth 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 5.07%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 176,492 102,181 153,118 - -
Div Payout % - - - 43.33% 26.18% 32.25% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 5.07%
NOSH 581,453 578,205 578,495 576,774 576,213 575,632 575,742 0.65%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.69% 20.99% 24.29% 53.11% 53.69% 67.70% 21.46% -
ROE 7.10% 8.18% 9.91% 18.73% 19.19% 23.04% 7.36% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 143.86 146.57 151.02 132.97 126.19 121.82 121.72 11.77%
EPS 26.97 30.76 36.68 70.62 67.75 82.48 26.12 2.15%
DPS 0.00 0.00 0.00 30.60 17.73 26.60 0.00 -
NAPS 3.79 3.76 3.70 3.77 3.53 3.58 3.55 4.45%
Adjusted Per Share Value based on latest NOSH - 578,213
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.20 45.84 47.26 41.48 39.33 37.93 37.90 12.44%
EPS 8.45 9.62 11.48 22.03 21.11 25.68 8.13 2.60%
DPS 0.00 0.00 0.00 9.55 5.53 8.28 0.00 -
NAPS 1.1908 1.1759 1.1577 1.1761 1.1002 1.1146 1.1055 5.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.88 9.70 8.70 7.80 8.07 7.60 7.28 -
P/RPS 6.17 6.62 5.76 5.87 6.39 6.24 5.98 2.10%
P/EPS 33.02 31.53 23.72 11.05 11.91 9.21 27.87 11.95%
EY 3.03 3.17 4.22 9.05 8.39 10.85 3.59 -10.68%
DY 0.00 0.00 0.00 3.92 2.20 3.50 0.00 -
P/NAPS 2.34 2.58 2.35 2.07 2.29 2.12 2.05 9.21%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 31/05/17 28/02/17 25/11/16 30/08/16 31/05/16 -
Price 9.03 9.66 9.00 8.70 7.70 8.07 7.37 -
P/RPS 6.28 6.59 5.96 6.54 6.10 6.62 6.05 2.51%
P/EPS 33.58 31.40 24.54 12.32 11.37 9.78 28.22 12.28%
EY 2.98 3.18 4.08 8.12 8.80 10.22 3.54 -10.83%
DY 0.00 0.00 0.00 3.52 2.30 3.30 0.00 -
P/NAPS 2.38 2.57 2.43 2.31 2.18 2.25 2.08 9.38%

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