[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.16%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,091,373 1,080,732 1,050,168 983,435 960,776 941,166 922,920 11.81%
PBT 330,950 326,988 268,232 304,811 289,428 268,994 263,880 16.28%
Tax -12,781 -15,722 -15,704 -16,141 -12,282 -13,238 -12,120 3.60%
NP 318,169 311,266 252,528 288,670 277,145 255,756 251,760 16.87%
-
NP to SH 318,169 311,266 252,528 288,670 277,145 255,756 251,760 16.87%
-
Tax Rate 3.86% 4.81% 5.85% 5.30% 4.24% 4.92% 4.59% -
Total Cost 773,204 769,466 797,640 694,765 683,630 685,410 671,160 9.88%
-
Net Worth 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 11.34%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 119,995 - - - -
Div Payout % - - - 41.57% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 2,279,299 11.34%
NOSH 585,534 583,701 583,701 583,701 583,607 581,453 581,453 0.46%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 29.15% 28.80% 24.05% 29.35% 28.85% 27.17% 27.28% -
ROE 11.88% 12.04% 10.20% 11.45% 11.40% 10.89% 11.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 186.62 185.15 179.92 168.50 164.75 161.86 158.73 11.38%
EPS 54.48 53.32 43.28 49.56 47.61 43.98 43.28 16.56%
DPS 0.00 0.00 0.00 20.56 0.00 0.00 0.00 -
NAPS 4.58 4.43 4.24 4.32 4.17 4.04 3.92 10.92%
Adjusted Per Share Value based on latest NOSH - 583,701
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.07 58.49 56.84 53.23 52.00 50.94 49.95 11.81%
EPS 17.22 16.85 13.67 15.62 15.00 13.84 13.63 16.85%
DPS 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
NAPS 1.4497 1.3995 1.3395 1.3646 1.3162 1.2714 1.2336 11.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 9.13 8.97 8.70 8.10 8.29 7.64 8.36 -
P/RPS 4.89 4.84 4.84 4.81 5.03 4.72 5.27 -4.86%
P/EPS 16.78 16.82 20.11 16.38 17.44 17.37 19.31 -8.92%
EY 5.96 5.94 4.97 6.11 5.73 5.76 5.18 9.79%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.99 2.02 2.05 1.88 1.99 1.89 2.13 -4.42%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 28/08/18 31/05/18 -
Price 9.10 8.90 8.90 7.75 7.99 8.16 7.50 -
P/RPS 4.88 4.81 4.95 4.60 4.85 5.04 4.73 2.10%
P/EPS 16.73 16.69 20.57 15.67 16.81 18.55 17.32 -2.28%
EY 5.98 5.99 4.86 6.38 5.95 5.39 5.77 2.40%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 1.99 2.01 2.10 1.79 1.92 2.02 1.91 2.77%

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