[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -12.17%
YoY- -59.98%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,211,062 1,091,373 960,776 835,645 727,140 678,458 584,308 12.90%
PBT 418,358 330,950 289,428 181,154 397,698 578,961 171,177 16.04%
Tax -106,820 -12,781 -12,282 -24,945 -7,333 -7,205 -7,790 54.64%
NP 311,538 318,169 277,145 156,209 390,365 571,756 163,386 11.34%
-
NP to SH 311,589 318,169 277,145 156,209 390,365 574,730 164,538 11.21%
-
Tax Rate 25.53% 3.86% 4.24% 13.77% 1.84% 1.24% 4.55% -
Total Cost 899,524 773,204 683,630 679,436 336,774 106,702 420,921 13.47%
-
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 4.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 102,181 562,860 - -
Div Payout % - - - - 26.18% 97.93% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 4.57%
NOSH 604,261 585,534 583,607 581,453 576,213 574,347 573,172 0.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 25.72% 29.15% 28.85% 18.69% 53.69% 84.27% 27.96% -
ROE 10.57% 11.88% 11.40% 7.10% 19.19% 28.19% 7.30% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 200.55 186.62 164.75 143.86 126.19 118.13 101.94 11.92%
EPS 52.24 54.48 47.61 26.97 67.75 100.07 28.71 10.48%
DPS 0.00 0.00 0.00 0.00 17.73 98.00 0.00 -
NAPS 4.88 4.58 4.17 3.79 3.53 3.55 3.93 3.67%
Adjusted Per Share Value based on latest NOSH - 581,453
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.50 59.03 51.97 45.20 39.33 36.70 31.60 12.90%
EPS 16.85 17.21 14.99 8.45 21.11 31.09 8.90 11.21%
DPS 0.00 0.00 0.00 0.00 5.53 30.44 0.00 -
NAPS 1.594 1.4487 1.3154 1.1908 1.1002 1.1028 1.2184 4.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.00 9.13 8.29 8.88 8.07 6.60 5.11 -
P/RPS 5.98 4.89 5.03 6.17 6.39 5.59 5.01 2.99%
P/EPS 23.26 16.78 17.44 33.02 11.91 6.60 17.80 4.55%
EY 4.30 5.96 5.73 3.03 8.39 15.16 5.62 -4.35%
DY 0.00 0.00 0.00 0.00 2.20 14.85 0.00 -
P/NAPS 2.46 1.99 1.99 2.34 2.29 1.86 1.30 11.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 14.00 9.10 7.99 9.03 7.70 6.71 5.25 -
P/RPS 6.98 4.88 4.85 6.28 6.10 5.68 5.15 5.19%
P/EPS 27.13 16.73 16.81 33.58 11.37 6.71 18.29 6.78%
EY 3.69 5.98 5.95 2.98 8.80 14.91 5.47 -6.34%
DY 0.00 0.00 0.00 0.00 2.30 14.61 0.00 -
P/NAPS 2.87 1.99 1.92 2.38 2.18 1.89 1.34 13.52%

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