[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 43.57%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 983,435 960,776 941,166 922,920 860,696 835,645 847,478 10.39%
PBT 304,811 289,428 268,994 263,880 193,119 181,154 186,788 38.48%
Tax -16,141 -12,282 -13,238 -12,120 -17,757 -24,945 -8,932 48.20%
NP 288,670 277,145 255,756 251,760 175,362 156,209 177,856 37.98%
-
NP to SH 288,670 277,145 255,756 251,760 175,362 156,209 177,856 37.98%
-
Tax Rate 5.30% 4.24% 4.92% 4.59% 9.19% 13.77% 4.78% -
Total Cost 694,765 683,630 685,410 671,160 685,334 679,436 669,622 2.48%
-
Net Worth 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 10.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 119,995 - - - 100,010 - - -
Div Payout % 41.57% - - - 57.03% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 10.35%
NOSH 583,701 583,607 581,453 581,453 581,453 581,453 578,205 0.63%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 29.35% 28.85% 27.17% 27.28% 20.37% 18.69% 20.99% -
ROE 11.45% 11.40% 10.89% 11.05% 7.73% 7.10% 8.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 168.50 164.75 161.86 158.73 148.02 143.86 146.57 9.71%
EPS 49.56 47.61 43.98 43.28 30.25 26.97 30.76 37.31%
DPS 20.56 0.00 0.00 0.00 17.20 0.00 0.00 -
NAPS 4.32 4.17 4.04 3.92 3.90 3.79 3.76 9.66%
Adjusted Per Share Value based on latest NOSH - 581,453
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.19 51.97 50.91 49.92 46.55 45.20 45.84 10.39%
EPS 15.61 14.99 13.83 13.62 9.49 8.45 9.62 37.96%
DPS 6.49 0.00 0.00 0.00 5.41 0.00 0.00 -
NAPS 1.3637 1.3154 1.2706 1.2328 1.2266 1.1908 1.1759 10.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 8.10 8.29 7.64 8.36 9.10 8.88 9.70 -
P/RPS 4.81 5.03 4.72 5.27 6.15 6.17 6.62 -19.13%
P/EPS 16.38 17.44 17.37 19.31 30.17 33.02 31.53 -35.29%
EY 6.11 5.73 5.76 5.18 3.31 3.03 3.17 54.69%
DY 2.54 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 1.88 1.99 1.89 2.13 2.33 2.34 2.58 -18.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 31/05/18 26/02/18 24/11/17 28/08/17 -
Price 7.75 7.99 8.16 7.50 8.04 9.03 9.66 -
P/RPS 4.60 4.85 5.04 4.73 5.43 6.28 6.59 -21.25%
P/EPS 15.67 16.81 18.55 17.32 26.66 33.58 31.40 -37.00%
EY 6.38 5.95 5.39 5.77 3.75 2.98 3.18 58.87%
DY 2.65 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.79 1.92 2.02 1.91 2.06 2.38 2.57 -21.37%

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