[TIMECOM] QoQ 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- 5.01%
YoY- -33.55%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
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 221,585 194,725 175,433 175,197 173,520 173,368 163,767 22.22%
PBT 70,143 57,793 201,173 39,308 36,573 59,681 316,993 -63.24%
Tax 44,401 -2,410 -1,378 -1,712 -15 -1,398 -2,346 -
NP 114,544 55,383 199,795 37,596 36,558 58,283 314,647 -48.85%
-
NP to SH 114,544 55,383 199,795 37,596 35,804 59,035 315,434 -48.94%
-
Tax Rate -63.30% 4.17% 0.68% 4.36% 0.04% 2.34% 0.74% -
Total Cost 107,041 139,342 -24,362 137,601 136,962 115,085 -150,880 -
-
Net Worth 2,179,863 2,038,602 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 -5.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 100,030 - 76,556 - 38,567 422,911 - -
Div Payout % 87.33% - 38.32% - 107.72% 716.37% - -
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 2,179,863 2,038,602 2,060,691 2,043,886 2,083,769 2,042,633 2,381,391 -5.69%
NOSH 578,213 577,507 575,612 575,742 575,627 575,389 573,829 0.50%
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 51.69% 28.44% 113.89% 21.46% 21.07% 33.62% 192.13% -
ROE 5.25% 2.72% 9.70% 1.84% 1.72% 2.89% 13.25% -
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 38.32 33.72 30.48 30.43 30.14 30.13 28.54 21.59%
EPS 19.81 9.59 34.71 6.53 6.22 10.26 54.97 -49.20%
DPS 17.30 0.00 13.30 0.00 6.70 73.50 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 12.00 10.55 9.50 9.49 9.40 9.39 8.87 22.21%
EPS 6.20 3.00 10.82 2.04 1.94 3.20 17.09 -48.97%
DPS 5.42 0.00 4.15 0.00 2.09 22.91 0.00 -
NAPS 1.1808 1.1043 1.1163 1.1072 1.1288 1.1065 1.29 -5.70%
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 20.35 23.93 24.94 23.92 25.21 21.90 23.69 -9.59%
P/EPS 39.37 84.15 21.90 111.49 122.19 64.33 12.30 116.42%
EY 2.54 1.19 4.57 0.90 0.82 1.55 8.13 -53.79%
DY 2.22 0.00 1.75 0.00 0.88 11.14 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 22.70 22.84 26.48 24.22 24.81 22.27 19.83 9.38%
P/EPS 43.92 80.29 23.25 112.86 120.26 65.40 10.30 161.80%
EY 2.28 1.25 4.30 0.89 0.83 1.53 9.71 -61.77%
DY 1.99 0.00 1.65 0.00 0.90 10.95 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