[TIMECOM] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 23.17%
YoY- 183.33%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 346,769 309,545 278,164 249,999 202,995 194,725 173,368 12.23%
PBT 137,138 90,271 84,719 82,574 42,472 57,793 59,681 14.85%
Tax -35,394 -24,364 -1,725 -2,593 -14,243 -2,410 -1,398 71.27%
NP 101,744 65,907 82,994 79,981 28,229 55,383 58,283 9.72%
-
NP to SH 100,543 65,945 82,994 79,981 28,229 55,383 59,035 9.27%
-
Tax Rate 25.81% 26.99% 2.04% 3.14% 33.54% 4.17% 2.34% -
Total Cost 245,025 243,638 195,170 170,018 174,766 139,342 115,085 13.40%
-
Net Worth 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 7.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 422,911 -
Div Payout % - - - - - - 716.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 7.45%
NOSH 1,825,618 604,261 585,534 583,607 581,453 577,507 575,389 21.19%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 29.34% 21.29% 29.84% 31.99% 13.91% 28.44% 33.62% -
ROE 3.20% 2.24% 3.10% 3.29% 1.28% 2.72% 2.89% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.07 51.26 47.56 42.87 34.95 33.72 30.13 -7.33%
EPS 5.53 10.92 14.19 13.71 4.86 9.59 10.26 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 73.50 -
NAPS 1.73 4.88 4.58 4.17 3.79 3.53 3.55 -11.28%
Adjusted Per Share Value based on latest NOSH - 583,607
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.78 16.77 15.07 13.54 11.00 10.55 9.39 12.23%
EPS 5.45 3.57 4.50 4.33 1.53 3.00 3.20 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.91 -
NAPS 1.7037 1.5963 1.4509 1.3173 1.1925 1.1043 1.1065 7.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.55 12.00 9.13 8.29 8.88 8.07 6.60 -
P/RPS 23.85 23.41 19.20 19.34 25.41 23.93 21.90 1.43%
P/EPS 82.27 109.89 64.33 60.45 182.72 84.15 64.33 4.18%
EY 1.22 0.91 1.55 1.65 0.55 1.19 1.55 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.14 -
P/NAPS 2.63 2.46 1.99 1.99 2.34 2.29 1.86 5.93%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 -
Price 4.34 14.00 9.10 7.99 9.03 7.70 6.71 -
P/RPS 22.75 27.31 19.13 18.64 25.84 22.84 22.27 0.35%
P/EPS 78.48 128.20 64.12 58.26 185.81 80.29 65.40 3.08%
EY 1.27 0.78 1.56 1.72 0.54 1.25 1.53 -3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.95 -
P/NAPS 2.51 2.87 1.99 1.92 2.38 2.18 1.89 4.83%

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