[TIMECOM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.59%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,357,026 1,197,504 1,080,732 941,166 847,478 701,260 670,952 12.44%
PBT 501,790 446,996 326,988 268,994 186,788 480,962 749,080 -6.45%
Tax -132,010 -111,502 -15,722 -13,238 -8,932 -6,180 -8,012 59.45%
NP 369,780 335,494 311,266 255,756 177,856 474,782 741,068 -10.93%
-
NP to SH 368,050 335,494 311,266 255,756 177,856 474,782 744,026 -11.05%
-
Tax Rate 26.31% 24.94% 4.81% 4.92% 4.78% 1.28% 1.07% -
Total Cost 987,246 862,010 769,466 685,410 669,622 226,478 -70,116 -
-
Net Worth 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 4.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 153,118 - -
Div Payout % - - - - - 32.25% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 4.15%
NOSH 604,711 602,750 583,701 581,453 578,205 575,632 573,828 0.87%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 27.25% 28.02% 28.80% 27.17% 20.99% 67.70% 110.45% -
ROE 12.10% 11.70% 12.04% 10.89% 8.18% 23.04% 31.24% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 224.43 199.65 185.15 161.86 146.57 121.82 116.93 11.46%
EPS 60.88 56.60 53.32 43.98 30.76 82.48 129.66 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 26.60 0.00 -
NAPS 5.03 4.78 4.43 4.04 3.76 3.58 4.15 3.25%
Adjusted Per Share Value based on latest NOSH - 581,453
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 73.51 64.87 58.54 50.98 45.91 37.99 36.34 12.44%
EPS 19.94 18.17 16.86 13.85 9.63 25.72 40.30 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 8.29 0.00 -
NAPS 1.6475 1.5531 1.4007 1.2725 1.1777 1.1163 1.29 4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.06 10.88 8.97 7.64 9.70 7.60 6.76 -
P/RPS 6.26 5.45 4.84 4.72 6.62 6.24 5.78 1.33%
P/EPS 23.10 19.45 16.82 17.37 31.53 9.21 5.21 28.14%
EY 4.33 5.14 5.94 5.76 3.17 10.85 19.18 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 2.80 2.28 2.02 1.89 2.58 2.12 1.63 9.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 21/08/20 27/08/19 28/08/18 28/08/17 30/08/16 21/08/15 -
Price 4.65 11.00 8.90 8.16 9.66 8.07 5.66 -
P/RPS 2.07 5.51 4.81 5.04 6.59 6.62 4.84 -13.18%
P/EPS 7.64 19.67 16.69 18.55 31.40 9.78 4.37 9.74%
EY 13.09 5.08 5.99 5.39 3.18 10.22 22.91 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.92 2.30 2.01 2.02 2.57 2.25 1.36 -6.30%

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