[TIMECOM] QoQ Cumulative 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- -86.98%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 860,696 626,734 423,739 218,418 766,940 545,355 350,630 81.67%
PBT 193,119 135,866 93,394 55,514 368,417 298,274 240,481 -13.56%
Tax -17,757 -18,709 -4,466 -2,466 38,901 -5,500 -3,090 219.80%
NP 175,362 117,157 88,928 53,048 407,318 292,774 237,391 -18.23%
-
NP to SH 175,362 117,157 88,928 53,048 407,318 292,774 237,391 -18.23%
-
Tax Rate 9.19% 13.77% 4.78% 4.44% -10.56% 1.84% 1.28% -
Total Cost 685,334 509,577 334,811 165,370 359,622 252,581 113,239 231.01%
-
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 76,636 76,559 19.44%
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% 5.32% 4.09% 2.48% 18.73% 14.39% 11.52% -
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 148.02 107.90 73.29 37.76 132.97 94.64 60.91 80.46%
EPS 30.25 20.23 15.38 9.17 70.62 50.81 41.24 -18.62%
DPS 17.20 0.00 0.00 0.00 30.60 13.30 13.30 18.64%
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 46.55 33.90 22.92 11.81 41.48 29.50 18.97 81.63%
EPS 9.49 6.34 4.81 2.87 22.03 15.84 12.84 -18.20%
DPS 5.41 0.00 0.00 0.00 9.55 4.15 4.14 19.46%
NAPS 1.2266 1.1908 1.1759 1.1577 1.1761 1.1002 1.1146 6.57%
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 8.23 13.24 23.04 5.87 8.53 12.48 -37.53%
P/EPS 30.17 44.03 63.07 94.87 11.05 15.88 18.43 38.77%
EY 3.31 2.27 1.59 1.05 9.05 6.30 5.43 -28.04%
DY 1.89 0.00 0.00 0.00 3.92 1.65 1.75 5.24%
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 8.37 13.18 23.84 6.54 8.14 13.25 -44.73%
P/EPS 26.66 44.77 62.81 98.15 12.32 15.15 19.57 22.81%
EY 3.75 2.23 1.59 1.02 8.12 6.60 5.11 -18.59%
DY 2.14 0.00 0.00 0.00 3.52 1.73 1.65 18.87%
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