[TIMECOM] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -25.82%

YoY- -29.69%

Quarter Report

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,053,218	907,540	840,049	697,518	644,135	568,798	498,984	13.25%
YoY %	16.05%	8.03%	20.43%	8.29%	13.24%	13.99%	-	-
Horiz. %	211.07%	181.88%	168.35%	139.79%	129.09%	113.99%	100.00%	-
PBT	333,808	234,222	221,330	336,735	476,764	144,124	519,019	-7.08%
YoY %	42.52%	5.82%	-34.27%	-29.37%	230.80%	-72.23%	-	-
Horiz. %	64.32%	45.13%	42.64%	64.88%	91.86%	27.77%	100.00%	-
Tax	-17,383	-19,910	37,525	-4,503	-6,814	143,763	34,705	-
YoY %	12.69%	-153.06%	933.33%	33.92%	-104.74%	314.24%	-	-
Horiz. %	-50.09%	-57.37%	108.13%	-12.98%	-19.63%	414.24%	100.00%	-
NP	316,425	214,312	258,855	332,232	469,950	287,887	553,724	-8.90%
YoY %	47.65%	-17.21%	-22.09%	-29.30%	63.24%	-48.01%	-	-
Horiz. %	57.14%	38.70%	46.75%	60.00%	84.87%	51.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	316,425	214,312	258,855	332,230	472,522	288,317	553,724	-8.90%
YoY %	47.65%	-17.21%	-22.09%	-29.69%	63.89%	-47.93%	-	-
Horiz. %	57.14%	38.70%	46.75%	60.00%	85.34%	52.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.21%	8.50%	-16.95%	1.34%	1.43%	-99.75%	-6.69%	-
YoY %	-38.71%	150.15%	-1,364.93%	-6.29%	101.43%	-1,391.03%	-	-
Horiz. %	-77.88%	-127.06%	253.36%	-20.03%	-21.38%	1,491.03%	100.00%	-
Total Cost	736,793	693,228	581,194	365,286	174,185	280,911	-54,740	-
YoY %	6.28%	19.28%	59.11%	109.71%	-37.99%	613.17%	-	-
Horiz. %	-1,345.99%	-1,266.40%	-1,061.74%	-667.31%	-318.20%	-513.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	2,182,862	1,759,464	6.62%
YoY %	10.08%	7.96%	5.59%	-13.47%	9.09%	24.06%	-	-
Horiz. %	146.97%	133.51%	123.67%	117.12%	135.35%	124.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	119,995	100,010	100,030	538,034	64,247	-	-	-
YoY %	19.98%	-0.02%	-81.41%	737.45%	0.00%	-	-	-
Horiz. %	186.77%	155.66%	155.70%	837.45%	100.00%	-	-	-
Div Payout %	37.92%	46.67%	38.64%	161.95%	13.60%	-	-	-
YoY %	-18.75%	20.78%	-76.14%	1,090.81%	0.00%	-	-	-
Horiz. %	278.82%	343.16%	284.12%	1,190.81%	100.00%	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	2,182,862	1,759,464	6.62%
YoY %	10.08%	7.96%	5.59%	-13.47%	9.09%	24.06%	-	-
Horiz. %	146.97%	133.51%	123.67%	117.12%	135.35%	124.06%	100.00%	-
NOSH	583,701	581,453	578,709	575,612	573,829	572,929	573,115	0.30%
YoY %	0.39%	0.47%	0.54%	0.31%	0.16%	-0.03%	-	-
Horiz. %	101.85%	101.45%	100.98%	100.44%	100.12%	99.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	30.04%	23.61%	30.81%	47.63%	72.96%	50.61%	110.97%	-
YoY %	27.23%	-23.37%	-35.31%	-34.72%	44.16%	-54.39%	-	-
Horiz. %	27.07%	21.28%	27.76%	42.92%	65.75%	45.61%	100.00%	-
ROE	12.24%	9.12%	11.90%	16.12%	19.84%	13.21%	31.47%	-
YoY %	34.21%	-23.36%	-26.18%	-18.75%	50.19%	-58.02%	-	-
Horiz. %	38.89%	28.98%	37.81%	51.22%	63.04%	41.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	180.44	156.08	145.16	121.18	112.25	99.28	87.07	12.90%
YoY %	15.61%	7.52%	19.79%	7.96%	13.06%	14.02%	-	-
Horiz. %	207.24%	179.26%	166.72%	139.18%	128.92%	114.02%	100.00%	-
EPS	54.21	36.86	44.73	57.72	82.35	50.32	96.62	-9.17%
YoY %	47.07%	-17.59%	-22.51%	-29.91%	63.65%	-47.92%	-	-
Horiz. %	56.11%	38.15%	46.29%	59.74%	85.23%	52.08%	100.00%	-
DPS	20.56	17.20	17.30	93.50	11.20	0.00	0.00	-
YoY %	19.53%	-0.58%	-81.50%	734.82%	0.00%	0.00%	-	-
Horiz. %	183.57%	153.57%	154.46%	834.82%	100.00%	-	-	-
NAPS	4.43	4.04	3.76	3.58	4.15	3.81	3.07	6.29%
YoY %	9.65%	7.45%	5.03%	-13.73%	8.92%	24.10%	-	-
Horiz. %	144.30%	131.60%	122.48%	116.61%	135.18%	124.10%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 575,612
RPS	57.05	49.16	45.50	37.78	34.89	30.81	27.03	13.25%
YoY %	16.05%	8.04%	20.43%	8.28%	13.24%	13.98%	-	-
Horiz. %	211.06%	181.87%	168.33%	139.77%	129.08%	113.98%	100.00%	-
EPS	17.14	11.61	14.02	18.00	25.60	15.62	29.99	-8.89%
YoY %	47.63%	-17.19%	-22.11%	-29.69%	63.89%	-47.92%	-	-
Horiz. %	57.15%	38.71%	46.75%	60.02%	85.36%	52.08%	100.00%	-
DPS	6.50	5.42	5.42	29.14	3.48	0.00	0.00	-
YoY %	19.93%	0.00%	-81.40%	737.36%	0.00%	0.00%	-	-
Horiz. %	186.78%	155.75%	155.75%	837.36%	100.00%	-	-	-
NAPS	1.4007	1.2725	1.1787	1.1163	1.29	1.1824	0.9531	6.62%
YoY %	10.07%	7.96%	5.59%	-13.47%	9.10%	24.06%	-	-
Horiz. %	146.96%	133.51%	123.67%	117.12%	135.35%	124.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	8.97	7.64	9.70	7.60	6.76	4.62	3.84	-
P/RPS	4.97	4.89	6.68	6.27	6.02	4.65	4.41	2.01%
YoY %	1.64%	-26.80%	6.54%	4.15%	29.46%	5.44%	-	-
Horiz. %	112.70%	110.88%	151.47%	142.18%	136.51%	105.44%	100.00%	-
P/EPS	16.55	20.73	21.69	13.17	8.21	9.18	3.97	26.84%
YoY %	-20.16%	-4.43%	64.69%	60.41%	-10.57%	131.23%	-	-
Horiz. %	416.88%	522.17%	546.35%	331.74%	206.80%	231.23%	100.00%	-
EY	6.04	4.82	4.61	7.59	12.18	10.89	25.16	-21.15%
YoY %	25.31%	4.56%	-39.26%	-37.68%	11.85%	-56.72%	-	-
Horiz. %	24.01%	19.16%	18.32%	30.17%	48.41%	43.28%	100.00%	-
DY	2.29	2.25	1.78	12.30	1.66	0.00	0.00	-
YoY %	1.78%	26.40%	-85.53%	640.96%	0.00%	0.00%	-	-
Horiz. %	137.95%	135.54%	107.23%	740.96%	100.00%	-	-	-
P/NAPS	2.02	1.89	2.58	2.12	1.63	1.21	1.25	8.32%
YoY %	6.88%	-26.74%	21.70%	30.06%	34.71%	-3.20%	-	-
Horiz. %	161.60%	151.20%	206.40%	169.60%	130.40%	96.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	28/08/18	28/08/17	30/08/16	21/08/15	22/08/14	22/08/13	-
Price	8.90	8.16	9.66	8.07	5.66	4.84	3.71	-
P/RPS	4.93	5.23	6.65	6.66	5.04	4.88	4.26	2.46%
YoY %	-5.74%	-21.35%	-0.15%	32.14%	3.28%	14.55%	-	-
Horiz. %	115.73%	122.77%	156.10%	156.34%	118.31%	114.55%	100.00%	-
P/EPS	16.42	22.14	21.60	13.98	6.87	9.62	3.84	27.38%
YoY %	-25.84%	2.50%	54.51%	103.49%	-28.59%	150.52%	-	-
Horiz. %	427.60%	576.56%	562.50%	364.06%	178.91%	250.52%	100.00%	-
EY	6.09	4.52	4.63	7.15	14.55	10.40	26.04	-21.49%
YoY %	34.73%	-2.38%	-35.24%	-50.86%	39.90%	-60.06%	-	-
Horiz. %	23.39%	17.36%	17.78%	27.46%	55.88%	39.94%	100.00%	-
DY	2.31	2.11	1.79	11.59	1.98	0.00	0.00	-
YoY %	9.48%	17.88%	-84.56%	485.35%	0.00%	0.00%	-	-
Horiz. %	116.67%	106.57%	90.40%	585.35%	100.00%	-	-	-
P/NAPS	2.01	2.02	2.57	2.25	1.36	1.27	1.21	8.82%
YoY %	-0.50%	-21.40%	14.22%	65.44%	7.09%	4.96%	-	-
Horiz. %	166.12%	166.94%	212.40%	185.95%	112.40%	104.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos