[TIMECOM] QoQ Cumulative 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- -64.11%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 983,435 720,582 470,583 230,730 860,696 626,734 423,739 75.02%
PBT 304,811 217,071 134,497 65,970 193,119 135,866 93,394 119.55%
Tax -16,141 -9,212 -6,619 -3,030 -17,757 -18,709 -4,466 134.95%
NP 288,670 207,859 127,878 62,940 175,362 117,157 88,928 118.76%
-
NP to SH 288,670 207,859 127,878 62,940 175,362 117,157 88,928 118.76%
-
Tax Rate 5.30% 4.24% 4.92% 4.59% 9.19% 13.77% 4.78% -
Total Cost 694,765 512,723 342,705 167,790 685,334 509,577 334,811 62.47%
-
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% 8.55% 5.44% 2.76% 7.73% 5.32% 4.09% -
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 168.50 123.56 80.93 39.68 148.02 107.90 73.29 73.93%
EPS 49.56 35.71 21.99 10.82 30.25 20.23 15.38 117.69%
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 38.98 25.45 12.48 46.55 33.90 22.92 75.01%
EPS 15.61 11.24 6.92 3.40 9.49 6.34 4.81 118.72%
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 6.71 9.44 21.07 6.15 8.23 13.24 -48.99%
P/EPS 16.38 23.26 34.74 77.23 30.17 44.03 63.07 -59.19%
EY 6.11 4.30 2.88 1.29 3.31 2.27 1.59 144.73%
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 6.47 10.08 18.90 5.43 8.37 13.18 -50.33%
P/EPS 15.67 22.42 37.10 69.29 26.66 44.77 62.81 -60.26%
EY 6.38 4.46 2.70 1.44 3.75 2.23 1.59 151.87%
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