[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 23.26%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,175,792 1,113,873 1,091,373 1,080,732 1,050,168 983,435 960,776 14.39%
PBT 502,216 328,128 330,950 326,988 268,232 304,811 289,428 44.35%
Tax -110,368 -14,092 -12,781 -15,722 -15,704 -16,141 -12,282 331.65%
NP 391,848 314,036 318,169 311,266 252,528 288,670 277,145 25.94%
-
NP to SH 391,848 314,036 318,169 311,266 252,528 288,670 277,145 25.94%
-
Tax Rate 21.98% 4.29% 3.86% 4.81% 5.85% 5.30% 4.24% -
Total Cost 783,944 799,837 773,204 769,466 797,640 694,765 683,630 9.54%
-
Net Worth 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 7.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 169,980 - - - 119,995 - -
Div Payout % - 54.13% - - - 41.57% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 7.50%
NOSH 585,534 585,534 585,534 583,701 583,701 583,701 583,607 0.21%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 33.33% 28.19% 29.15% 28.80% 24.05% 29.35% 28.85% -
ROE 14.45% 11.34% 11.88% 12.04% 10.20% 11.45% 11.40% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 200.81 190.23 186.62 185.15 179.92 168.50 164.75 14.09%
EPS 66.92 53.73 54.48 53.32 43.28 49.56 47.61 25.45%
DPS 0.00 29.03 0.00 0.00 0.00 20.56 0.00 -
NAPS 4.63 4.73 4.58 4.43 4.24 4.32 4.17 7.21%
Adjusted Per Share Value based on latest NOSH - 583,701
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.69 60.34 59.12 58.54 56.89 53.27 52.04 14.40%
EPS 21.23 17.01 17.23 16.86 13.68 15.64 15.01 25.97%
DPS 0.00 9.21 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.4685 1.5003 1.4509 1.4007 1.3406 1.3658 1.3173 7.50%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 9.20 9.22 9.13 8.97 8.70 8.10 8.29 -
P/RPS 4.58 4.85 4.89 4.84 4.84 4.81 5.03 -6.05%
P/EPS 13.75 17.19 16.78 16.82 20.11 16.38 17.44 -14.64%
EY 7.27 5.82 5.96 5.94 4.97 6.11 5.73 17.18%
DY 0.00 3.15 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.99 1.95 1.99 2.02 2.05 1.88 1.99 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 28/02/20 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 -
Price 11.44 9.33 9.10 8.90 8.90 7.75 7.99 -
P/RPS 5.70 4.90 4.88 4.81 4.95 4.60 4.85 11.35%
P/EPS 17.09 17.40 16.73 16.69 20.57 15.67 16.81 1.10%
EY 5.85 5.75 5.98 5.99 4.86 6.38 5.95 -1.12%
DY 0.00 3.11 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 2.47 1.97 1.99 2.01 2.10 1.79 1.92 18.26%

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