[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.13%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,113,873 818,530 540,366 262,542 983,435 720,582 470,583 77.33%
PBT 328,128 248,213 163,494 67,058 304,811 217,071 134,497 80.93%
Tax -14,092 -9,586 -7,861 -3,926 -16,141 -9,212 -6,619 65.26%
NP 314,036 238,627 155,633 63,132 288,670 207,859 127,878 81.72%
-
NP to SH 314,036 238,627 155,633 63,132 288,670 207,859 127,878 81.72%
-
Tax Rate 4.29% 3.86% 4.81% 5.85% 5.30% 4.24% 4.92% -
Total Cost 799,837 579,903 384,733 199,410 694,765 512,723 342,705 75.67%
-
Net Worth 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 11.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 169,980 - - - 119,995 - - -
Div Payout % 54.13% - - - 41.57% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 11.57%
NOSH 585,534 585,534 583,701 583,701 583,701 583,607 581,453 0.46%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 28.19% 29.15% 28.80% 24.05% 29.35% 28.85% 27.17% -
ROE 11.34% 8.91% 6.02% 2.55% 11.45% 8.55% 5.44% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 190.23 139.96 92.58 44.98 168.50 123.56 80.93 76.51%
EPS 53.73 40.86 26.66 10.82 49.56 35.71 21.99 81.11%
DPS 29.03 0.00 0.00 0.00 20.56 0.00 0.00 -
NAPS 4.73 4.58 4.43 4.24 4.32 4.17 4.04 11.05%
Adjusted Per Share Value based on latest NOSH - 583,701
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 60.25 44.27 29.23 14.20 53.19 38.98 25.45 77.34%
EPS 16.99 12.91 8.42 3.41 15.61 11.24 6.92 81.69%
DPS 9.19 0.00 0.00 0.00 6.49 0.00 0.00 -
NAPS 1.498 1.4487 1.3986 1.3386 1.3637 1.3154 1.2706 11.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 9.22 9.13 8.97 8.70 8.10 8.29 7.64 -
P/RPS 4.85 6.52 9.69 19.34 4.81 6.71 9.44 -35.77%
P/EPS 17.19 22.38 33.64 80.44 16.38 23.26 34.74 -37.35%
EY 5.82 4.47 2.97 1.24 6.11 4.30 2.88 59.63%
DY 3.15 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 1.95 1.99 2.02 2.05 1.88 1.99 1.89 2.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 28/08/18 -
Price 9.33 9.10 8.90 8.90 7.75 7.99 8.16 -
P/RPS 4.90 6.50 9.61 19.79 4.60 6.47 10.08 -38.09%
P/EPS 17.40 22.30 33.38 82.29 15.67 22.42 37.10 -39.55%
EY 5.75 4.48 3.00 1.22 6.38 4.46 2.70 65.29%
DY 3.11 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.97 1.99 2.01 2.10 1.79 1.92 2.02 -1.65%

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