[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -91.95%
YoY- -33.55%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 766,940 545,355 350,630 175,197 682,364 508,844 335,476 73.10%
PBT 368,417 298,274 240,481 39,308 470,794 434,221 374,540 -1.08%
Tax 38,901 -5,500 -3,090 -1,712 -5,419 -5,404 -4,006 -
NP 407,318 292,774 237,391 37,596 465,375 428,817 370,534 6.48%
-
NP to SH 407,318 292,774 237,391 37,596 466,852 431,048 372,013 6.20%
-
Tax Rate -10.56% 1.84% 1.28% 4.36% 1.15% 1.24% 1.07% -
Total Cost 359,622 252,581 113,239 137,601 216,989 80,027 -35,058 -
-
Net Worth 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 -5.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 176,492 76,636 76,559 - 460,875 422,145 - -
Div Payout % 43.33% 26.18% 32.25% - 98.72% 97.93% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2,038,934 2,381,388 -5.85%
NOSH 576,774 576,213 575,632 575,742 574,657 574,347 573,828 0.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 53.11% 53.69% 67.70% 21.46% 68.20% 84.27% 110.45% -
ROE 18.73% 14.39% 11.52% 1.84% 22.44% 21.14% 15.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 132.97 94.64 60.91 30.43 118.74 88.60 58.46 72.52%
EPS 70.62 50.81 41.24 6.53 81.24 75.05 64.83 5.84%
DPS 30.60 13.30 13.30 0.00 80.20 73.50 0.00 -
NAPS 3.77 3.53 3.58 3.55 3.62 3.55 4.15 -6.17%
Adjusted Per Share Value based on latest NOSH - 575,742
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.48 29.50 18.97 9.48 36.91 27.52 18.15 73.06%
EPS 22.03 15.84 12.84 2.03 25.25 23.31 20.12 6.20%
DPS 9.55 4.15 4.14 0.00 24.93 22.83 0.00 -
NAPS 1.1761 1.1002 1.1146 1.1055 1.1252 1.1028 1.2881 -5.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.80 8.07 7.60 7.28 7.60 6.60 6.76 -
P/RPS 5.87 8.53 12.48 23.92 6.40 7.45 11.56 -36.22%
P/EPS 11.05 15.88 18.43 111.49 9.35 8.79 10.43 3.90%
EY 9.05 6.30 5.43 0.90 10.69 11.37 9.59 -3.77%
DY 3.92 1.65 1.75 0.00 10.55 11.14 0.00 -
P/NAPS 2.07 2.29 2.12 2.05 2.10 1.86 1.63 17.18%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 30/08/16 31/05/16 24/02/16 26/11/15 21/08/15 -
Price 8.70 7.70 8.07 7.37 7.48 6.71 5.66 -
P/RPS 6.54 8.14 13.25 24.22 6.30 7.57 9.68 -22.91%
P/EPS 12.32 15.15 19.57 112.86 9.21 8.94 8.73 25.68%
EY 8.12 6.60 5.11 0.89 10.86 11.18 11.45 -20.39%
DY 3.52 1.73 1.65 0.00 10.72 10.95 0.00 -
P/NAPS 2.31 2.18 2.25 2.08 2.07 1.89 1.36 42.12%

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