[TIMECOM] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 43.57%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,325,328 1,175,792 1,050,168 922,920 873,672 700,788 686,836 11.56%
PBT 501,504 502,216 268,232 263,880 222,056 157,232 230,188 13.84%
Tax -135,020 -110,368 -15,704 -12,120 -9,864 -6,848 -6,640 65.13%
NP 366,484 391,848 252,528 251,760 212,192 150,384 223,548 8.57%
-
NP to SH 365,412 391,848 252,528 251,760 212,192 150,384 226,316 8.30%
-
Tax Rate 26.92% 21.98% 5.85% 4.59% 4.44% 4.36% 2.88% -
Total Cost 958,844 783,944 797,640 671,160 661,480 550,404 463,288 12.87%
-
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 128,536 -
Div Payout % - - - - - - 56.80% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
NOSH 604,261 585,534 583,701 581,453 578,495 575,742 573,823 0.86%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 27.65% 33.33% 24.05% 27.28% 24.29% 21.46% 32.55% -
ROE 12.42% 14.45% 10.20% 11.05% 9.91% 7.36% 9.39% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 219.33 200.81 179.92 158.73 151.02 121.72 119.69 10.61%
EPS 60.48 66.92 43.28 43.28 36.68 26.12 39.44 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.40 -
NAPS 4.87 4.63 4.24 3.92 3.70 3.55 4.20 2.49%
Adjusted Per Share Value based on latest NOSH - 581,453
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 71.79 63.69 56.89 49.99 47.33 37.96 37.21 11.56%
EPS 19.79 21.23 13.68 13.64 11.49 8.15 12.26 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.96 -
NAPS 1.5941 1.4685 1.3406 1.2347 1.1595 1.1072 1.3055 3.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.30 9.20 8.70 8.36 8.70 7.28 5.92 -
P/RPS 6.52 4.58 4.84 5.27 5.76 5.98 4.95 4.69%
P/EPS 23.65 13.75 20.11 19.31 23.72 27.87 15.01 7.86%
EY 4.23 7.27 4.97 5.18 4.22 3.59 6.66 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
P/NAPS 2.94 1.99 2.05 2.13 2.35 2.05 1.41 13.01%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 24/05/19 31/05/18 31/05/17 31/05/16 27/05/15 -
Price 13.98 11.44 8.90 7.50 9.00 7.37 6.10 -
P/RPS 6.37 5.70 4.95 4.73 5.96 6.05 5.10 3.77%
P/EPS 23.12 17.09 20.57 17.32 24.54 28.22 15.47 6.91%
EY 4.33 5.85 4.86 5.77 4.08 3.54 6.47 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
P/NAPS 2.87 2.47 2.10 1.91 2.43 2.08 1.45 12.04%

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