[TIMECOM] QoQ TTM 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- 0.07%
YoY- 55.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM 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 1,081,383 1,053,218 1,015,247 983,435 954,544 907,540 14.59%
PBT 328,128 335,953 333,808 305,899 304,811 274,324 234,222 25.12%
Tax -14,092 -16,515 -17,383 -17,037 -16,141 -8,260 -19,910 -20.52%
NP 314,036 319,438 316,425 288,862 288,670 266,064 214,312 28.91%
-
NP to SH 314,036 319,438 316,425 288,862 288,670 266,064 214,312 28.91%
-
Tax Rate 4.29% 4.92% 5.21% 5.57% 5.30% 3.01% 8.50% -
Total Cost 799,837 761,945 736,793 726,385 694,765 688,480 693,228 9.97%
-
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 169,980 119,995 119,995 119,995 119,995 100,010 100,010 42.28%
Div Payout % 54.13% 37.56% 37.92% 41.54% 41.57% 37.59% 46.67% -
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% 29.54% 30.04% 28.45% 29.35% 27.87% 23.61% -
ROE 11.34% 11.93% 12.24% 11.67% 11.45% 10.94% 9.12% -
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 190.23 184.91 180.44 173.93 168.50 163.68 156.08 14.05%
EPS 53.63 54.62 54.21 49.49 49.46 45.62 36.86 28.31%
DPS 29.03 20.56 20.56 20.56 20.56 17.20 17.20 41.62%
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 60.34 58.58 57.05 55.00 53.27 51.71 49.16 14.59%
EPS 17.01 17.30 17.14 15.65 15.64 14.41 11.61 28.90%
DPS 9.21 6.50 6.50 6.50 6.50 5.42 5.42 42.26%
NAPS 1.5003 1.4509 1.4007 1.3406 1.3658 1.3173 1.2725 11.57%
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 4.94 4.97 5.00 4.81 5.06 4.89 -0.54%
P/EPS 17.19 16.72 16.55 17.58 16.38 18.17 20.73 -11.70%
EY 5.82 5.98 6.04 5.69 6.11 5.50 4.82 13.35%
DY 3.15 2.25 2.29 2.36 2.54 2.07 2.25 25.06%
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 4.92 4.93 5.12 4.60 4.88 5.23 -4.24%
P/EPS 17.40 16.66 16.42 17.98 15.67 17.51 22.14 -14.80%
EY 5.75 6.00 6.09 5.56 6.38 5.71 4.52 17.35%
DY 3.11 2.26 2.31 2.31 2.65 2.15 2.11 29.42%
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