[TIMECOM] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -25.82%

YoY- -29.69%

Quarter Report

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	810,161	766,940	718,875	697,518	685,852	682,364	666,896	13.83%
YoY %	5.64%	6.69%	3.06%	1.70%	0.51%	2.32%	-	-
Horiz. %	121.48%	115.00%	107.79%	104.59%	102.84%	102.32%	100.00%	-
PBT	384,623	368,417	334,847	336,735	452,555	470,794	485,170	-14.33%
YoY %	4.40%	10.03%	-0.56%	-25.59%	-3.87%	-2.96%	-	-
Horiz. %	79.28%	75.94%	69.02%	69.41%	93.28%	97.04%	100.00%	-
Tax	38,147	38,901	-5,515	-4,503	-5,471	-5,419	-6,491	-
YoY %	-1.94%	805.37%	-22.47%	17.69%	-0.96%	16.52%	-	-
Horiz. %	-587.69%	-599.31%	84.96%	69.37%	84.29%	83.48%	100.00%	-
NP	422,770	407,318	329,332	332,232	447,084	465,375	478,679	-7.93%
YoY %	3.79%	23.68%	-0.87%	-25.69%	-3.93%	-2.78%	-	-
Horiz. %	88.32%	85.09%	68.80%	69.41%	93.40%	97.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	422,770	407,318	328,578	332,230	447,869	466,852	481,569	-8.30%
YoY %	3.79%	23.96%	-1.10%	-25.82%	-4.07%	-3.06%	-	-
Horiz. %	87.79%	84.58%	68.23%	68.99%	93.00%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-9.92%	-10.56%	1.65%	1.34%	1.21%	1.15%	1.34%	-
YoY %	6.06%	-740.00%	23.13%	10.74%	5.22%	-14.18%	-	-
Horiz. %	-740.30%	-788.06%	123.13%	100.00%	90.30%	85.82%	100.00%	-
Total Cost	387,391	359,622	389,543	365,286	238,768	216,989	188,217	61.73%
YoY %	7.72%	-7.68%	6.64%	52.99%	10.04%	15.29%	-	-
Horiz. %	205.82%	191.07%	206.96%	194.08%	126.86%	115.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,140,431	2,179,863	2,038,602	2,060,691	2,043,886	2,083,769	2,042,633	3.16%
YoY %	-1.81%	6.93%	-1.07%	0.82%	-1.91%	2.01%	-	-
Horiz. %	104.79%	106.72%	99.80%	100.88%	100.06%	102.01%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	176,587	176,587	115,123	538,034	461,478	493,612	487,158	-49.13%
YoY %	0.00%	53.39%	-78.60%	16.59%	-6.51%	1.32%	-	-
Horiz. %	36.25%	36.25%	23.63%	110.44%	94.73%	101.32%	100.00%	-
Div Payout %	41.77%	43.35%	35.04%	161.95%	103.04%	105.73%	101.16%	-
YoY %	-3.64%	23.72%	-78.36%	57.17%	-2.54%	4.52%	-	-
Horiz. %	41.29%	42.85%	34.64%	160.09%	101.86%	104.52%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	2,140,431	2,179,863	2,038,602	2,060,691	2,043,886	2,083,769	2,042,633	3.16%
YoY %	-1.81%	6.93%	-1.07%	0.82%	-1.91%	2.01%	-	-
Horiz. %	104.79%	106.72%	99.80%	100.88%	100.06%	102.01%	100.00%	-
NOSH	578,495	578,213	577,507	575,612	575,742	575,627	575,389	0.35%
YoY %	0.05%	0.12%	0.33%	-0.02%	0.02%	0.04%	-	-
Horiz. %	100.54%	100.49%	100.37%	100.04%	100.06%	100.04%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	52.18%	53.11%	45.81%	47.63%	65.19%	68.20%	71.78%	-
YoY %	-1.75%	15.94%	-3.82%	-26.94%	-4.41%	-4.99%	-	-
Horiz. %	72.69%	73.99%	63.82%	66.36%	90.82%	95.01%	100.00%	-
ROE	19.75%	18.69%	16.12%	16.12%	21.91%	22.40%	23.58%	-
YoY %	5.67%	15.94%	0.00%	-26.43%	-2.19%	-5.00%	-	-
Horiz. %	83.76%	79.26%	68.36%	68.36%	92.92%	95.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	140.05	132.64	124.48	121.18	119.12	118.54	115.90	13.43%
YoY %	5.59%	6.56%	2.72%	1.73%	0.49%	2.28%	-	-
Horiz. %	120.84%	114.44%	107.40%	104.56%	102.78%	102.28%	100.00%	-
EPS	73.08	70.44	56.90	57.72	77.79	81.10	83.69	-8.63%
YoY %	3.75%	23.80%	-1.42%	-25.80%	-4.08%	-3.09%	-	-
Horiz. %	87.32%	84.17%	67.99%	68.97%	92.95%	96.91%	100.00%	-
DPS	30.60	30.60	20.00	93.50	80.20	85.80	84.70	-49.24%
YoY %	0.00%	53.00%	-78.61%	16.58%	-6.53%	1.30%	-	-
Horiz. %	36.13%	36.13%	23.61%	110.39%	94.69%	101.30%	100.00%	-
NAPS	3.70	3.77	3.53	3.58	3.55	3.62	3.55	2.79%
YoY %	-1.86%	6.80%	-1.40%	0.85%	-1.93%	1.97%	-	-
Horiz. %	104.23%	106.20%	99.44%	100.85%	100.00%	101.97%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 575,612
RPS	43.82	41.48	38.88	37.73	37.10	36.91	36.07	13.84%
YoY %	5.64%	6.69%	3.05%	1.70%	0.51%	2.33%	-	-
Horiz. %	121.49%	115.00%	107.79%	104.60%	102.86%	102.33%	100.00%	-
EPS	22.87	22.03	17.77	17.97	24.22	25.25	26.05	-8.30%
YoY %	3.81%	23.97%	-1.11%	-25.81%	-4.08%	-3.07%	-	-
Horiz. %	87.79%	84.57%	68.21%	68.98%	92.98%	96.93%	100.00%	-
DPS	9.55	9.55	6.23	29.10	24.96	26.70	26.35	-49.13%
YoY %	0.00%	53.29%	-78.59%	16.59%	-6.52%	1.33%	-	-
Horiz. %	36.24%	36.24%	23.64%	110.44%	94.72%	101.33%	100.00%	-
NAPS	1.1577	1.1791	1.1027	1.1146	1.1055	1.1271	1.1048	3.16%
YoY %	-1.81%	6.93%	-1.07%	0.82%	-1.92%	2.02%	-	-
Horiz. %	104.79%	106.73%	99.81%	100.89%	100.06%	102.02%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	8.70	7.80	8.07	7.60	7.28	7.60	6.60	-
P/RPS	6.21	5.88	6.48	6.27	6.11	6.41	5.69	5.99%
YoY %	5.61%	-9.26%	3.35%	2.62%	-4.68%	12.65%	-	-
Horiz. %	109.14%	103.34%	113.88%	110.19%	107.38%	112.65%	100.00%	-
P/EPS	11.90	11.07	14.18	13.17	9.36	9.37	7.89	31.48%
YoY %	7.50%	-21.93%	7.67%	40.71%	-0.11%	18.76%	-	-
Horiz. %	150.82%	140.30%	179.72%	166.92%	118.63%	118.76%	100.00%	-
EY	8.40	9.03	7.05	7.59	10.69	10.67	12.68	-23.98%
YoY %	-6.98%	28.09%	-7.11%	-29.00%	0.19%	-15.85%	-	-
Horiz. %	66.25%	71.21%	55.60%	59.86%	84.31%	84.15%	100.00%	-
DY	3.52	3.92	2.48	12.30	11.02	11.29	12.83	-57.74%
YoY %	-10.20%	58.06%	-79.84%	11.62%	-2.39%	-12.00%	-	-
Horiz. %	27.44%	30.55%	19.33%	95.87%	85.89%	88.00%	100.00%	-
P/NAPS	2.35	2.07	2.29	2.12	2.05	2.10	1.86	16.85%
YoY %	13.53%	-9.61%	8.02%	3.41%	-2.38%	12.90%	-	-
Horiz. %	126.34%	111.29%	123.12%	113.98%	110.22%	112.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	28/02/17	25/11/16	30/08/16	31/05/16	24/02/16	26/11/15	-
Price	9.00	8.70	7.70	8.07	7.37	7.48	6.71	-
P/RPS	6.43	6.56	6.19	6.66	6.19	6.31	5.79	7.23%
YoY %	-1.98%	5.98%	-7.06%	7.59%	-1.90%	8.98%	-	-
Horiz. %	111.05%	113.30%	106.91%	115.03%	106.91%	108.98%	100.00%	-
P/EPS	12.32	12.35	13.53	13.98	9.47	9.22	8.02	33.09%
YoY %	-0.24%	-8.72%	-3.22%	47.62%	2.71%	14.96%	-	-
Horiz. %	153.62%	153.99%	168.70%	174.31%	118.08%	114.96%	100.00%	-
EY	8.12	8.10	7.39	7.15	10.55	10.84	12.47	-24.85%
YoY %	0.25%	9.61%	3.36%	-32.23%	-2.68%	-13.07%	-	-
Horiz. %	65.12%	64.96%	59.26%	57.34%	84.60%	86.93%	100.00%	-
DY	3.40	3.52	2.60	11.59	10.88	11.47	12.62	-58.25%
YoY %	-3.41%	35.38%	-77.57%	6.53%	-5.14%	-9.11%	-	-
Horiz. %	26.94%	27.89%	20.60%	91.84%	86.21%	90.89%	100.00%	-
P/NAPS	2.43	2.31	2.18	2.25	2.08	2.07	1.89	18.22%
YoY %	5.19%	5.96%	-3.11%	8.17%	0.48%	9.52%	-	-
Horiz. %	128.57%	122.22%	115.34%	119.05%	110.05%	109.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos