[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.59%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,050,168 983,435 960,776 941,166 922,920 860,696 835,645 16.47%
PBT 268,232 304,811 289,428 268,994 263,880 193,119 181,154 29.94%
Tax -15,704 -16,141 -12,282 -13,238 -12,120 -17,757 -24,945 -26.56%
NP 252,528 288,670 277,145 255,756 251,760 175,362 156,209 37.78%
-
NP to SH 252,528 288,670 277,145 255,756 251,760 175,362 156,209 37.78%
-
Tax Rate 5.85% 5.30% 4.24% 4.92% 4.59% 9.19% 13.77% -
Total Cost 797,640 694,765 683,630 685,410 671,160 685,334 679,436 11.29%
-
Net Worth 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 8.12%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 119,995 - - - 100,010 - -
Div Payout % - 41.57% - - - 57.03% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 8.12%
NOSH 583,701 583,701 583,607 581,453 581,453 581,453 581,453 0.25%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 24.05% 29.35% 28.85% 27.17% 27.28% 20.37% 18.69% -
ROE 10.20% 11.45% 11.40% 10.89% 11.05% 7.73% 7.10% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 179.92 168.50 164.75 161.86 158.73 148.02 143.86 16.09%
EPS 43.28 49.56 47.61 43.98 43.28 30.25 26.97 37.10%
DPS 0.00 20.56 0.00 0.00 0.00 17.20 0.00 -
NAPS 4.24 4.32 4.17 4.04 3.92 3.90 3.79 7.77%
Adjusted Per Share Value based on latest NOSH - 581,453
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 56.80 53.19 51.97 50.91 49.92 46.55 45.20 16.46%
EPS 13.66 15.61 14.99 13.83 13.62 9.49 8.45 37.78%
DPS 0.00 6.49 0.00 0.00 0.00 5.41 0.00 -
NAPS 1.3386 1.3637 1.3154 1.2706 1.2328 1.2266 1.1908 8.11%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 8.70 8.10 8.29 7.64 8.36 9.10 8.88 -
P/RPS 4.84 4.81 5.03 4.72 5.27 6.15 6.17 -14.95%
P/EPS 20.11 16.38 17.44 17.37 19.31 30.17 33.02 -28.17%
EY 4.97 6.11 5.73 5.76 5.18 3.31 3.03 39.12%
DY 0.00 2.54 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 2.05 1.88 1.99 1.89 2.13 2.33 2.34 -8.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 27/11/18 28/08/18 31/05/18 26/02/18 24/11/17 -
Price 8.90 7.75 7.99 8.16 7.50 8.04 9.03 -
P/RPS 4.95 4.60 4.85 5.04 4.73 5.43 6.28 -14.68%
P/EPS 20.57 15.67 16.81 18.55 17.32 26.66 33.58 -27.89%
EY 4.86 6.38 5.95 5.39 5.77 3.75 2.98 38.59%
DY 0.00 2.65 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 2.10 1.79 1.92 2.02 1.91 2.06 2.38 -8.01%

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