[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.16%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,396,362 1,223,169 1,113,873 983,435 860,696 766,940 682,364 12.66%
PBT 532,724 423,098 328,128 304,811 193,119 368,417 470,794 2.07%
Tax -135,946 -96,194 -14,092 -16,141 -17,757 38,901 -5,419 71.01%
NP 396,778 326,904 314,036 288,670 175,362 407,318 465,375 -2.62%
-
NP to SH 393,160 328,047 314,036 288,670 175,362 407,318 466,852 -2.82%
-
Tax Rate 25.52% 22.74% 4.29% 5.30% 9.19% -10.56% 1.15% -
Total Cost 999,584 896,265 799,837 694,765 685,334 359,622 216,989 28.96%
-
Net Worth 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 2,080,261 6.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 385,894 200,010 169,980 119,995 100,010 176,492 460,875 -2.91%
Div Payout % 98.15% 60.97% 54.13% 41.57% 57.03% 43.33% 98.72% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 2,080,261 6.90%
NOSH 1,825,618 604,261 585,534 583,701 581,453 576,774 574,657 21.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 28.42% 26.73% 28.19% 29.35% 20.37% 53.11% 68.20% -
ROE 12.66% 10.77% 11.34% 11.45% 7.73% 18.73% 22.44% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 77.33 202.42 190.23 168.50 148.02 132.97 118.74 -6.89%
EPS 21.63 54.82 53.73 49.56 30.25 70.62 81.24 -19.77%
DPS 21.37 33.10 29.03 20.56 17.20 30.60 80.20 -19.76%
NAPS 1.72 5.04 4.73 4.32 3.90 3.77 3.62 -11.65%
Adjusted Per Share Value based on latest NOSH - 583,701
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.53 66.16 60.25 53.19 46.55 41.48 36.91 12.66%
EPS 21.27 17.74 16.99 15.61 9.49 22.03 25.25 -2.81%
DPS 20.87 10.82 9.19 6.49 5.41 9.55 24.93 -2.91%
NAPS 1.68 1.6473 1.498 1.3637 1.2266 1.1761 1.1252 6.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.60 13.26 9.22 8.10 9.10 7.80 7.60 -
P/RPS 5.95 6.55 4.85 4.81 6.15 5.87 6.40 -1.20%
P/EPS 21.13 24.42 17.19 16.38 30.17 11.05 9.35 14.54%
EY 4.73 4.09 5.82 6.11 3.31 9.05 10.69 -12.69%
DY 4.65 2.50 3.15 2.54 1.89 3.92 10.55 -12.75%
P/NAPS 2.67 2.63 1.95 1.88 2.33 2.07 2.10 4.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 28/02/20 28/02/19 26/02/18 28/02/17 24/02/16 -
Price 4.13 13.90 9.33 7.75 8.04 8.70 7.48 -
P/RPS 5.34 6.87 4.90 4.60 5.43 6.54 6.30 -2.71%
P/EPS 18.97 25.60 17.40 15.67 26.66 12.32 9.21 12.78%
EY 5.27 3.91 5.75 6.38 3.75 8.12 10.86 -11.34%
DY 5.17 2.38 3.11 2.65 2.14 3.52 10.72 -11.43%
P/NAPS 2.40 2.76 1.97 1.79 2.06 2.31 2.07 2.49%

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