[TIMECOM] QoQ Cumulative 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- 38.88%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 818,530 540,366 262,542 983,435 720,582 470,583 230,730 132.42%
PBT 248,213 163,494 67,058 304,811 217,071 134,497 65,970 141.71%
Tax -9,586 -7,861 -3,926 -16,141 -9,212 -6,619 -3,030 115.35%
NP 238,627 155,633 63,132 288,670 207,859 127,878 62,940 142.94%
-
NP to SH 238,627 155,633 63,132 288,670 207,859 127,878 62,940 142.94%
-
Tax Rate 3.86% 4.81% 5.85% 5.30% 4.24% 4.92% 4.59% -
Total Cost 579,903 384,733 199,410 694,765 512,723 342,705 167,790 128.41%
-
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 8.91% 6.02% 2.55% 11.45% 8.55% 5.44% 2.76% -
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 139.96 92.58 44.98 168.50 123.56 80.93 39.68 131.53%
EPS 40.86 26.66 10.82 49.56 35.71 21.99 10.82 142.30%
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 44.34 29.27 14.22 53.27 39.03 25.49 12.50 132.41%
EPS 12.93 8.43 3.42 15.64 11.26 6.93 3.41 142.96%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.4509 1.4007 1.3406 1.3658 1.3173 1.2725 1.2347 11.34%
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 6.52 9.69 19.34 4.81 6.71 9.44 21.07 -54.21%
P/EPS 22.38 33.64 80.44 16.38 23.26 34.74 77.23 -56.17%
EY 4.47 2.97 1.24 6.11 4.30 2.88 1.29 128.81%
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 6.50 9.61 19.79 4.60 6.47 10.08 18.90 -50.88%
P/EPS 22.30 33.38 82.29 15.67 22.42 37.10 69.29 -53.00%
EY 4.48 3.00 1.22 6.38 4.46 2.70 1.44 112.96%
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