[TIMECOM] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 23.26%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,485,890 1,357,026 1,197,504 1,080,732 941,166 847,478 701,260 13.32%
PBT 560,982 501,790 446,996 326,988 268,994 186,788 480,962 2.59%
Tax -139,998 -132,010 -111,502 -15,722 -13,238 -8,932 -6,180 68.17%
NP 420,984 369,780 335,494 311,266 255,756 177,856 474,782 -1.98%
-
NP to SH 417,844 368,050 335,494 311,266 255,756 177,856 474,782 -2.10%
-
Tax Rate 24.96% 26.31% 24.94% 4.81% 4.92% 4.78% 1.28% -
Total Cost 1,064,906 987,246 862,010 769,466 685,410 669,622 226,478 29.41%
-
Net Worth 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 7.28%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 597,163 - - - - - 153,118 25.44%
Div Payout % 142.92% - - - - - 32.25% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 7.28%
NOSH 1,825,618 604,711 602,750 583,701 581,453 578,205 575,632 21.20%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 28.33% 27.25% 28.02% 28.80% 27.17% 20.99% 67.70% -
ROE 13.29% 12.10% 11.70% 12.04% 10.89% 8.18% 23.04% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 81.32 224.43 199.65 185.15 161.86 146.57 121.82 -6.51%
EPS 22.88 60.88 56.60 53.32 43.98 30.76 82.48 -19.23%
DPS 32.68 0.00 0.00 0.00 0.00 0.00 26.60 3.48%
NAPS 1.72 5.03 4.78 4.43 4.04 3.76 3.58 -11.49%
Adjusted Per Share Value based on latest NOSH - 583,701
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 80.49 73.51 64.87 58.54 50.98 45.91 37.99 13.32%
EPS 22.63 19.94 18.17 16.86 13.85 9.63 25.72 -2.10%
DPS 32.35 0.00 0.00 0.00 0.00 0.00 8.29 25.46%
NAPS 1.7025 1.6475 1.5531 1.4007 1.2725 1.1777 1.1163 7.28%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.38 14.06 10.88 8.97 7.64 9.70 7.60 -
P/RPS 5.39 6.26 5.45 4.84 4.72 6.62 6.24 -2.40%
P/EPS 19.15 23.10 19.45 16.82 17.37 31.53 9.21 12.96%
EY 5.22 4.33 5.14 5.94 5.76 3.17 10.85 -11.47%
DY 7.46 0.00 0.00 0.00 0.00 0.00 3.50 13.43%
P/NAPS 2.55 2.80 2.28 2.02 1.89 2.58 2.12 3.12%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/08/21 21/08/20 27/08/19 28/08/18 28/08/17 30/08/16 -
Price 4.56 4.65 11.00 8.90 8.16 9.66 8.07 -
P/RPS 5.61 2.07 5.51 4.81 5.04 6.59 6.62 -2.72%
P/EPS 19.94 7.64 19.67 16.69 18.55 31.40 9.78 12.60%
EY 5.01 13.09 5.08 5.99 5.39 3.18 10.22 -11.19%
DY 7.17 0.00 0.00 0.00 0.00 0.00 3.30 13.79%
P/NAPS 2.65 0.92 2.30 2.01 2.02 2.57 2.25 2.76%

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