[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -67.79%
YoY- -33.55%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 766,940 727,140 701,260 700,788 682,364 678,458 670,952 9.27%
PBT 368,417 397,698 480,962 157,232 470,794 578,961 749,080 -37.55%
Tax 38,901 -7,333 -6,180 -6,848 -5,419 -7,205 -8,012 -
NP 407,318 390,365 474,782 150,384 465,375 571,756 741,068 -32.77%
-
NP to SH 407,318 390,365 474,782 150,384 466,852 574,730 744,026 -32.95%
-
Tax Rate -10.56% 1.84% 1.28% 4.36% 1.15% 1.24% 1.07% -
Total Cost 359,622 336,774 226,478 550,404 216,989 106,702 -70,116 -
-
Net Worth 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 -5.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 176,492 102,181 153,118 - 460,875 562,860 - -
Div Payout % 43.33% 26.18% 32.25% - 98.72% 97.93% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 -5.85%
NOSH 576,774 576,213 575,632 575,742 574,657 574,347 573,828 0.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 53.11% 53.69% 67.70% 21.46% 68.20% 84.27% 110.45% -
ROE 18.73% 19.19% 23.04% 7.36% 22.44% 28.19% 31.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 132.97 126.19 121.82 121.72 118.74 118.13 116.93 8.90%
EPS 70.62 67.75 82.48 26.12 81.24 100.07 129.66 -33.18%
DPS 30.60 17.73 26.60 0.00 80.20 98.00 0.00 -
NAPS 3.77 3.53 3.58 3.55 3.62 3.55 4.15 -6.17%
Adjusted Per Share Value based on latest NOSH - 575,742
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.48 39.33 37.93 37.90 36.91 36.70 36.29 9.27%
EPS 22.03 21.11 25.68 8.13 25.25 31.09 40.24 -32.95%
DPS 9.55 5.53 8.28 0.00 24.93 30.44 0.00 -
NAPS 1.1761 1.1002 1.1146 1.1055 1.1252 1.1028 1.2881 -5.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.80 8.07 7.60 7.28 7.60 6.60 6.76 -
P/RPS 5.87 6.39 6.24 5.98 6.40 5.59 5.78 1.03%
P/EPS 11.05 11.91 9.21 27.87 9.35 6.60 5.21 64.69%
EY 9.05 8.39 10.85 3.59 10.69 15.16 19.18 -39.25%
DY 3.92 2.20 3.50 0.00 10.55 14.85 0.00 -
P/NAPS 2.07 2.29 2.12 2.05 2.10 1.86 1.63 17.18%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 30/08/16 31/05/16 24/02/16 26/11/15 21/08/15 -
Price 8.70 7.70 8.07 7.37 7.48 6.71 5.66 -
P/RPS 6.54 6.10 6.62 6.05 6.30 5.68 4.84 22.11%
P/EPS 12.32 11.37 9.78 28.22 9.21 6.71 4.37 98.94%
EY 8.12 8.80 10.22 3.54 10.86 14.91 22.91 -49.75%
DY 3.52 2.30 3.30 0.00 10.72 14.61 0.00 -
P/NAPS 2.31 2.18 2.25 2.08 2.07 1.89 1.36 42.12%

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