[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 12.26%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,223,169 1,113,873 983,435 860,696 766,940 682,364 596,283 12.70%
PBT 423,098 328,128 304,811 193,119 368,417 470,794 179,332 15.36%
Tax -96,194 -14,092 -16,141 -17,757 38,901 -5,419 -6,930 54.96%
NP 326,904 314,036 288,670 175,362 407,318 465,375 172,402 11.24%
-
NP to SH 328,047 314,036 288,670 175,362 407,318 466,852 173,925 11.14%
-
Tax Rate 22.74% 4.29% 5.30% 9.19% -10.56% 1.15% 3.86% -
Total Cost 896,265 799,837 694,765 685,334 359,622 216,989 423,881 13.27%
-
Net Worth 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 2,080,261 2,356,070 4.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 200,010 169,980 119,995 100,010 176,492 460,875 32,102 35.61%
Div Payout % 60.97% 54.13% 41.57% 57.03% 43.33% 98.72% 18.46% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 2,080,261 2,356,070 4.36%
NOSH 604,261 585,534 583,701 581,453 576,774 574,657 573,253 0.88%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 26.73% 28.19% 29.35% 20.37% 53.11% 68.20% 28.91% -
ROE 10.77% 11.34% 11.45% 7.73% 18.73% 22.44% 7.38% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 202.42 190.23 168.50 148.02 132.97 118.74 104.02 11.72%
EPS 54.82 53.73 49.56 30.25 70.62 81.24 30.34 10.35%
DPS 33.10 29.03 20.56 17.20 30.60 80.20 5.60 34.42%
NAPS 5.04 4.73 4.32 3.90 3.77 3.62 4.11 3.45%
Adjusted Per Share Value based on latest NOSH - 581,453
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 66.16 60.25 53.19 46.55 41.48 36.91 32.25 12.71%
EPS 17.74 16.99 15.61 9.49 22.03 25.25 9.41 11.13%
DPS 10.82 9.19 6.49 5.41 9.55 24.93 1.74 35.56%
NAPS 1.6473 1.498 1.3637 1.2266 1.1761 1.1252 1.2744 4.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 13.26 9.22 8.10 9.10 7.80 7.60 4.88 -
P/RPS 6.55 4.85 4.81 6.15 5.87 6.40 4.69 5.71%
P/EPS 24.42 17.19 16.38 30.17 11.05 9.35 16.08 7.20%
EY 4.09 5.82 6.11 3.31 9.05 10.69 6.22 -6.74%
DY 2.50 3.15 2.54 1.89 3.92 10.55 1.15 13.80%
P/NAPS 2.63 1.95 1.88 2.33 2.07 2.10 1.19 14.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 26/02/18 28/02/17 24/02/16 26/02/15 -
Price 13.90 9.33 7.75 8.04 8.70 7.48 5.40 -
P/RPS 6.87 4.90 4.60 5.43 6.54 6.30 5.19 4.78%
P/EPS 25.60 17.40 15.67 26.66 12.32 9.21 17.80 6.23%
EY 3.91 5.75 6.38 3.75 8.12 10.86 5.62 -5.86%
DY 2.38 3.11 2.65 2.14 3.52 10.72 1.04 14.78%
P/NAPS 2.76 1.97 1.79 2.06 2.31 2.07 1.31 13.21%

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