[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 12.26%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 960,776 941,166 922,920 860,696 835,645 847,478 873,672 6.53%
PBT 289,428 268,994 263,880 193,119 181,154 186,788 222,056 19.30%
Tax -12,282 -13,238 -12,120 -17,757 -24,945 -8,932 -9,864 15.72%
NP 277,145 255,756 251,760 175,362 156,209 177,856 212,192 19.46%
-
NP to SH 277,145 255,756 251,760 175,362 156,209 177,856 212,192 19.46%
-
Tax Rate 4.24% 4.92% 4.59% 9.19% 13.77% 4.78% 4.44% -
Total Cost 683,630 685,410 671,160 685,334 679,436 669,622 661,480 2.21%
-
Net Worth 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 8.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 100,010 - - - -
Div Payout % - - - 57.03% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 8.87%
NOSH 583,607 581,453 581,453 581,453 581,453 578,205 578,495 0.58%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.85% 27.17% 27.28% 20.37% 18.69% 20.99% 24.29% -
ROE 11.40% 10.89% 11.05% 7.73% 7.10% 8.18% 9.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 164.75 161.86 158.73 148.02 143.86 146.57 151.02 5.96%
EPS 47.61 43.98 43.28 30.25 26.97 30.76 36.68 18.97%
DPS 0.00 0.00 0.00 17.20 0.00 0.00 0.00 -
NAPS 4.17 4.04 3.92 3.90 3.79 3.76 3.70 8.29%
Adjusted Per Share Value based on latest NOSH - 581,453
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.97 50.91 49.92 46.55 45.20 45.84 47.26 6.53%
EPS 14.99 13.83 13.62 9.49 8.45 9.62 11.48 19.44%
DPS 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
NAPS 1.3154 1.2706 1.2328 1.2266 1.1908 1.1759 1.1577 8.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.29 7.64 8.36 9.10 8.88 9.70 8.70 -
P/RPS 5.03 4.72 5.27 6.15 6.17 6.62 5.76 -8.63%
P/EPS 17.44 17.37 19.31 30.17 33.02 31.53 23.72 -18.52%
EY 5.73 5.76 5.18 3.31 3.03 3.17 4.22 22.59%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.99 1.89 2.13 2.33 2.34 2.58 2.35 -10.48%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 31/05/18 26/02/18 24/11/17 28/08/17 31/05/17 -
Price 7.99 8.16 7.50 8.04 9.03 9.66 9.00 -
P/RPS 4.85 5.04 4.73 5.43 6.28 6.59 5.96 -12.82%
P/EPS 16.81 18.55 17.32 26.66 33.58 31.40 24.54 -22.27%
EY 5.95 5.39 5.77 3.75 2.98 3.18 4.08 28.56%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.92 2.02 1.91 2.06 2.38 2.57 2.43 -14.52%

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