[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 67.64%
YoY- -62.54%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 598,752 540,366 470,583 423,739 350,630 335,476 287,624 12.98%
PBT 223,498 163,494 134,497 93,394 240,481 374,540 77,108 19.38%
Tax -55,751 -7,861 -6,619 -4,466 -3,090 -4,006 -4,122 54.29%
NP 167,747 155,633 127,878 88,928 237,391 370,534 72,986 14.86%
-
NP to SH 167,747 155,633 127,878 88,928 237,391 372,013 73,416 14.75%
-
Tax Rate 24.94% 4.81% 4.92% 4.78% 1.28% 1.07% 5.35% -
Total Cost 431,005 384,733 342,705 334,811 113,239 -35,058 214,638 12.30%
-
Net Worth 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 2,183,567 4.63%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 76,559 - - -
Div Payout % - - - - 32.25% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 2,183,567 4.63%
NOSH 602,750 583,701 581,453 578,205 575,632 573,828 573,114 0.84%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 28.02% 28.80% 27.17% 20.99% 67.70% 110.45% 25.38% -
ROE 5.85% 6.02% 5.44% 4.09% 11.52% 15.62% 3.36% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 99.82 92.58 80.93 73.29 60.91 58.46 50.19 12.12%
EPS 28.30 26.66 21.99 15.38 41.24 64.83 12.81 14.10%
DPS 0.00 0.00 0.00 0.00 13.30 0.00 0.00 -
NAPS 4.78 4.43 4.04 3.76 3.58 4.15 3.81 3.84%
Adjusted Per Share Value based on latest NOSH - 578,709
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.39 29.23 25.45 22.92 18.97 18.15 15.56 12.98%
EPS 9.07 8.42 6.92 4.81 12.84 20.12 3.97 14.74%
DPS 0.00 0.00 0.00 0.00 4.14 0.00 0.00 -
NAPS 1.5508 1.3986 1.2706 1.1759 1.1146 1.2881 1.1811 4.63%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 10.88 8.97 7.64 9.70 7.60 6.76 4.62 -
P/RPS 10.90 9.69 9.44 13.24 12.48 11.56 9.21 2.84%
P/EPS 38.90 33.64 34.74 63.07 18.43 10.43 36.07 1.26%
EY 2.57 2.97 2.88 1.59 5.43 9.59 2.77 -1.24%
DY 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 2.28 2.02 1.89 2.58 2.12 1.63 1.21 11.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/08/20 27/08/19 28/08/18 28/08/17 30/08/16 21/08/15 22/08/14 -
Price 11.00 8.90 8.16 9.66 8.07 5.66 4.84 -
P/RPS 11.02 9.61 10.08 13.18 13.25 9.68 9.64 2.25%
P/EPS 39.33 33.38 37.10 62.81 19.57 8.73 37.78 0.67%
EY 2.54 3.00 2.70 1.59 5.11 11.45 2.65 -0.70%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 2.30 2.01 2.02 2.57 2.25 1.36 1.27 10.39%

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