[TIMECOM] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 8.5%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,081,383 1,053,218 1,015,247 983,435 954,544 907,540 873,008 15.32%
PBT 335,953 333,808 305,899 304,811 274,324 234,222 203,575 39.60%
Tax -16,515 -17,383 -17,037 -16,141 -8,260 -19,910 -18,321 -6.67%
NP 319,438 316,425 288,862 288,670 266,064 214,312 185,254 43.74%
-
NP to SH 319,438 316,425 288,862 288,670 266,064 214,312 185,254 43.74%
-
Tax Rate 4.92% 5.21% 5.57% 5.30% 3.01% 8.50% 9.00% -
Total Cost 761,945 736,793 726,385 694,765 688,480 693,228 687,754 7.06%
-
Net Worth 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 11.34%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 119,995 119,995 119,995 119,995 100,010 100,010 100,010 12.90%
Div Payout % 37.56% 37.92% 41.54% 41.57% 37.59% 46.67% 53.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 11.34%
NOSH 585,534 583,701 583,701 583,701 583,607 581,453 581,453 0.46%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 29.54% 30.04% 28.45% 29.35% 27.87% 23.61% 21.22% -
ROE 11.93% 12.24% 11.67% 11.45% 10.94% 9.12% 8.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 184.91 180.44 173.93 168.50 163.68 156.08 150.14 14.88%
EPS 54.62 54.21 49.49 49.46 45.62 36.86 31.86 43.19%
DPS 20.56 20.56 20.56 20.56 17.20 17.20 17.20 12.62%
NAPS 4.58 4.43 4.24 4.32 4.17 4.04 3.92 10.92%
Adjusted Per Share Value based on latest NOSH - 583,701
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.58 57.05 55.00 53.27 51.71 49.16 47.29 15.32%
EPS 17.30 17.14 15.65 15.64 14.41 11.61 10.04 43.68%
DPS 6.50 6.50 6.50 6.50 5.42 5.42 5.42 12.86%
NAPS 1.4509 1.4007 1.3406 1.3658 1.3173 1.2725 1.2347 11.34%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 9.13 8.97 8.70 8.10 8.29 7.64 8.36 -
P/RPS 4.94 4.97 5.00 4.81 5.06 4.89 5.57 -7.68%
P/EPS 16.72 16.55 17.58 16.38 18.17 20.73 26.24 -25.93%
EY 5.98 6.04 5.69 6.11 5.50 4.82 3.81 35.02%
DY 2.25 2.29 2.36 2.54 2.07 2.25 2.06 6.05%
P/NAPS 1.99 2.02 2.05 1.88 1.99 1.89 2.13 -4.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 28/08/18 31/05/18 -
Price 9.10 8.90 8.90 7.75 7.99 8.16 7.50 -
P/RPS 4.92 4.93 5.12 4.60 4.88 5.23 5.00 -1.06%
P/EPS 16.66 16.42 17.98 15.67 17.51 22.14 23.54 -20.56%
EY 6.00 6.09 5.56 6.38 5.71 4.52 4.25 25.82%
DY 2.26 2.31 2.31 2.65 2.15 2.11 2.29 -0.87%
P/NAPS 1.99 2.01 2.10 1.79 1.92 2.02 1.91 2.77%

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