[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -47.91%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 860,696 835,645 847,478 873,672 766,940 727,140 701,260 14.59%
PBT 193,119 181,154 186,788 222,056 368,417 397,698 480,962 -45.48%
Tax -17,757 -24,945 -8,932 -9,864 38,901 -7,333 -6,180 101.72%
NP 175,362 156,209 177,856 212,192 407,318 390,365 474,782 -48.42%
-
NP to SH 175,362 156,209 177,856 212,192 407,318 390,365 474,782 -48.42%
-
Tax Rate 9.19% 13.77% 4.78% 4.44% -10.56% 1.84% 1.28% -
Total Cost 685,334 679,436 669,622 661,480 359,622 336,774 226,478 108.78%
-
Net Worth 2,267,670 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 6.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 100,010 - - - 176,492 102,181 153,118 -24.66%
Div Payout % 57.03% - - - 43.33% 26.18% 32.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,267,670 2,201,497 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 6.56%
NOSH 581,453 581,453 578,205 578,495 576,774 576,213 575,632 0.67%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 20.37% 18.69% 20.99% 24.29% 53.11% 53.69% 67.70% -
ROE 7.73% 7.10% 8.18% 9.91% 18.73% 19.19% 23.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.02 143.86 146.57 151.02 132.97 126.19 121.82 13.82%
EPS 30.25 26.97 30.76 36.68 70.62 67.75 82.48 -48.66%
DPS 17.20 0.00 0.00 0.00 30.60 17.73 26.60 -25.16%
NAPS 3.90 3.79 3.76 3.70 3.77 3.53 3.58 5.85%
Adjusted Per Share Value based on latest NOSH - 578,495
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.62 45.27 45.91 47.33 41.54 39.39 37.99 14.57%
EPS 9.50 8.46 9.63 11.49 22.06 21.15 25.72 -48.42%
DPS 5.42 0.00 0.00 0.00 9.56 5.54 8.29 -24.61%
NAPS 1.2284 1.1925 1.1777 1.1595 1.1779 1.1018 1.1163 6.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 9.10 8.88 9.70 8.70 7.80 8.07 7.60 -
P/RPS 6.15 6.17 6.62 5.76 5.87 6.39 6.24 -0.96%
P/EPS 30.17 33.02 31.53 23.72 11.05 11.91 9.21 120.09%
EY 3.31 3.03 3.17 4.22 9.05 8.39 10.85 -54.58%
DY 1.89 0.00 0.00 0.00 3.92 2.20 3.50 -33.61%
P/NAPS 2.33 2.34 2.58 2.35 2.07 2.29 2.12 6.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 28/08/17 31/05/17 28/02/17 25/11/16 30/08/16 -
Price 8.04 9.03 9.66 9.00 8.70 7.70 8.07 -
P/RPS 5.43 6.28 6.59 5.96 6.54 6.10 6.62 -12.34%
P/EPS 26.66 33.58 31.40 24.54 12.32 11.37 9.78 94.78%
EY 3.75 2.98 3.18 4.08 8.12 8.80 10.22 -48.65%
DY 2.14 0.00 0.00 0.00 3.52 2.30 3.30 -25.02%
P/NAPS 2.06 2.38 2.57 2.43 2.31 2.18 2.25 -5.69%

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