[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -12.52%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,113,873 1,091,373 1,080,732 1,050,168 983,435 960,776 941,166 11.85%
PBT 328,128 330,950 326,988 268,232 304,811 289,428 268,994 14.12%
Tax -14,092 -12,781 -15,722 -15,704 -16,141 -12,282 -13,238 4.24%
NP 314,036 318,169 311,266 252,528 288,670 277,145 255,756 14.62%
-
NP to SH 314,036 318,169 311,266 252,528 288,670 277,145 255,756 14.62%
-
Tax Rate 4.29% 3.86% 4.81% 5.85% 5.30% 4.24% 4.92% -
Total Cost 799,837 773,204 769,466 797,640 694,765 683,630 685,410 10.80%
-
Net Worth 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 11.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 169,980 - - - 119,995 - - -
Div Payout % 54.13% - - - 41.57% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 2,349,073 11.57%
NOSH 585,534 585,534 583,701 583,701 583,701 583,607 581,453 0.46%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 28.19% 29.15% 28.80% 24.05% 29.35% 28.85% 27.17% -
ROE 11.34% 11.88% 12.04% 10.20% 11.45% 11.40% 10.89% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 190.23 186.62 185.15 179.92 168.50 164.75 161.86 11.33%
EPS 53.73 54.48 53.32 43.28 49.56 47.61 43.98 14.23%
DPS 29.03 0.00 0.00 0.00 20.56 0.00 0.00 -
NAPS 4.73 4.58 4.43 4.24 4.32 4.17 4.04 11.05%
Adjusted Per Share Value based on latest NOSH - 583,701
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 60.25 59.03 58.46 56.80 53.19 51.97 50.91 11.85%
EPS 16.99 17.21 16.84 13.66 15.61 14.99 13.83 14.66%
DPS 9.19 0.00 0.00 0.00 6.49 0.00 0.00 -
NAPS 1.498 1.4487 1.3986 1.3386 1.3637 1.3154 1.2706 11.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 9.22 9.13 8.97 8.70 8.10 8.29 7.64 -
P/RPS 4.85 4.89 4.84 4.84 4.81 5.03 4.72 1.82%
P/EPS 17.19 16.78 16.82 20.11 16.38 17.44 17.37 -0.69%
EY 5.82 5.96 5.94 4.97 6.11 5.73 5.76 0.69%
DY 3.15 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 1.95 1.99 2.02 2.05 1.88 1.99 1.89 2.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 28/08/18 -
Price 9.33 9.10 8.90 8.90 7.75 7.99 8.16 -
P/RPS 4.90 4.88 4.81 4.95 4.60 4.85 5.04 -1.85%
P/EPS 17.40 16.73 16.69 20.57 15.67 16.81 18.55 -4.16%
EY 5.75 5.98 5.99 4.86 6.38 5.95 5.39 4.39%
DY 3.11 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.97 1.99 2.01 2.10 1.79 1.92 2.02 -1.65%

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