[TIMECOM] QoQ 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- 5.01%

YoY- -33.55%

Quarter Report

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Quarter Result
Revenue	221,585	194,725	175,433	175,197	173,520	173,368	163,767	22.22%
YoY %	13.79%	11.00%	0.13%	0.97%	0.09%	5.86%	-	-
Horiz. %	135.31%	118.90%	107.12%	106.98%	105.96%	105.86%	100.00%	-
PBT	70,143	57,793	201,173	39,308	36,573	59,681	316,993	-63.24%
YoY %	21.37%	-71.27%	411.79%	7.48%	-38.72%	-81.17%	-	-
Horiz. %	22.13%	18.23%	63.46%	12.40%	11.54%	18.83%	100.00%	-
Tax	44,401	-2,410	-1,378	-1,712	-15	-1,398	-2,346	-
YoY %	1,942.37%	-74.89%	19.51%	-11,313.33%	98.93%	40.41%	-	-
Horiz. %	-1,892.63%	102.73%	58.74%	72.98%	0.64%	59.59%	100.00%	-
NP	114,544	55,383	199,795	37,596	36,558	58,283	314,647	-48.85%
YoY %	106.82%	-72.28%	431.43%	2.84%	-37.28%	-81.48%	-	-
Horiz. %	36.40%	17.60%	63.50%	11.95%	11.62%	18.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,544	55,383	199,795	37,596	35,804	59,035	315,434	-48.94%
YoY %	106.82%	-72.28%	431.43%	5.01%	-39.35%	-81.28%	-	-
Horiz. %	36.31%	17.56%	63.34%	11.92%	11.35%	18.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-63.30%	4.17%	0.68%	4.36%	0.04%	2.34%	0.74%	-
YoY %	-1,617.99%	513.24%	-84.40%	10,800.00%	-98.29%	216.22%	-	-
Horiz. %	-8,554.05%	563.51%	91.89%	589.19%	5.41%	316.22%	100.00%	-
Total Cost	107,041	139,342	-24,362	137,601	136,962	115,085	-150,880	-
YoY %	-23.18%	671.96%	-117.70%	0.47%	19.01%	176.28%	-	-
Horiz. %	-70.94%	-92.35%	16.15%	-91.20%	-90.78%	-76.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,179,863	2,038,602	2,060,691	2,043,886	2,083,769	2,042,633	2,381,391	-5.69%
YoY %	6.93%	-1.07%	0.82%	-1.91%	2.01%	-14.23%	-	-
Horiz. %	91.54%	85.61%	86.53%	85.83%	87.50%	85.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	100,030	-	76,556	-	38,567	422,911	-	-
YoY %	0.00%	-	0.00%	-	-90.88%	0.00%	-	-
Horiz. %	23.65%	-	18.10%	-	9.12%	100.00%	-	-
Div Payout %	87.33%	-	38.32%	-	107.72%	716.37%	-	-
YoY %	0.00%	-	0.00%	-	-84.96%	0.00%	-	-
Horiz. %	12.19%	-	5.35%	-	15.04%	100.00%	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,179,863	2,038,602	2,060,691	2,043,886	2,083,769	2,042,633	2,381,391	-5.69%
YoY %	6.93%	-1.07%	0.82%	-1.91%	2.01%	-14.23%	-	-
Horiz. %	91.54%	85.61%	86.53%	85.83%	87.50%	85.77%	100.00%	-
NOSH	578,213	577,507	575,612	575,742	575,627	575,389	573,829	0.50%
YoY %	0.12%	0.33%	-0.02%	0.02%	0.04%	0.27%	-	-
Horiz. %	100.76%	100.64%	100.31%	100.33%	100.31%	100.27%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	51.69%	28.44%	113.89%	21.46%	21.07%	33.62%	192.13%	-
YoY %	81.75%	-75.03%	430.71%	1.85%	-37.33%	-82.50%	-	-
Horiz. %	26.90%	14.80%	59.28%	11.17%	10.97%	17.50%	100.00%	-
ROE	5.25%	2.72%	9.70%	1.84%	1.72%	2.89%	13.25%	-
YoY %	93.01%	-71.96%	427.17%	6.98%	-40.48%	-78.19%	-	-
Horiz. %	39.62%	20.53%	73.21%	13.89%	12.98%	21.81%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	38.32	33.72	30.48	30.43	30.14	30.13	28.54	21.59%
YoY %	13.64%	10.63%	0.16%	0.96%	0.03%	5.57%	-	-
Horiz. %	134.27%	118.15%	106.80%	106.62%	105.61%	105.57%	100.00%	-
EPS	19.81	9.59	34.71	6.53	6.22	10.26	54.97	-49.20%
YoY %	106.57%	-72.37%	431.55%	4.98%	-39.38%	-81.34%	-	-
Horiz. %	36.04%	17.45%	63.14%	11.88%	11.32%	18.66%	100.00%	-
DPS	17.30	0.00	13.30	0.00	6.70	73.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-90.88%	0.00%	-	-
Horiz. %	23.54%	0.00%	18.10%	0.00%	9.12%	100.00%	-	-
NAPS	3.77	3.53	3.58	3.55	3.62	3.55	4.15	-6.17%
YoY %	6.80%	-1.40%	0.85%	-1.93%	1.97%	-14.46%	-	-
Horiz. %	90.84%	85.06%	86.27%	85.54%	87.23%	85.54%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 575,742
RPS	11.99	10.53	9.49	9.48	9.39	9.38	8.86	22.23%
YoY %	13.87%	10.96%	0.11%	0.96%	0.11%	5.87%	-	-
Horiz. %	135.33%	118.85%	107.11%	107.00%	105.98%	105.87%	100.00%	-
EPS	6.20	3.00	10.81	2.03	1.94	3.19	17.06	-48.91%
YoY %	106.67%	-72.25%	432.51%	4.64%	-39.18%	-81.30%	-	-
Horiz. %	36.34%	17.58%	63.36%	11.90%	11.37%	18.70%	100.00%	-
DPS	5.41	0.00	4.14	0.00	2.09	22.87	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-90.86%	0.00%	-	-
Horiz. %	23.66%	0.00%	18.10%	0.00%	9.14%	100.00%	-	-
NAPS	1.1791	1.1027	1.1146	1.1055	1.1271	1.1048	1.2881	-5.69%
YoY %	6.93%	-1.07%	0.82%	-1.92%	2.02%	-14.23%	-	-
Horiz. %	91.54%	85.61%	86.53%	85.82%	87.50%	85.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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	20.35	23.93	24.94	23.92	25.21	21.90	23.69	-9.59%
YoY %	-14.96%	-4.05%	4.26%	-5.12%	15.11%	-7.56%	-	-
Horiz. %	85.90%	101.01%	105.28%	100.97%	106.42%	92.44%	100.00%	-
P/EPS	39.37	84.15	21.90	111.49	122.19	64.33	12.30	116.42%
YoY %	-53.21%	284.25%	-80.36%	-8.76%	89.94%	423.01%	-	-
Horiz. %	320.08%	684.15%	178.05%	906.42%	993.41%	523.01%	100.00%	-
EY	2.54	1.19	4.57	0.90	0.82	1.55	8.13	-53.79%
YoY %	113.45%	-73.96%	407.78%	9.76%	-47.10%	-80.93%	-	-
Horiz. %	31.24%	14.64%	56.21%	11.07%	10.09%	19.07%	100.00%	-
DY	2.22	0.00	1.75	0.00	0.88	11.14	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-92.10%	0.00%	-	-
Horiz. %	19.93%	0.00%	15.71%	0.00%	7.90%	100.00%	-	-
P/NAPS	2.07	2.29	2.12	2.05	2.10	1.86	1.63	17.18%
YoY %	-9.61%	8.02%	3.41%	-2.38%	12.90%	14.11%	-	-
Horiz. %	126.99%	140.49%	130.06%	125.77%	128.83%	114.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
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	22.70	22.84	26.48	24.22	24.81	22.27	19.83	9.38%
YoY %	-0.61%	-13.75%	9.33%	-2.38%	11.41%	12.30%	-	-
Horiz. %	114.47%	115.18%	133.54%	122.14%	125.11%	112.30%	100.00%	-
P/EPS	43.92	80.29	23.25	112.86	120.26	65.40	10.30	161.80%
YoY %	-45.30%	245.33%	-79.40%	-6.15%	83.88%	534.95%	-	-
Horiz. %	426.41%	779.51%	225.73%	1,095.73%	1,167.57%	634.95%	100.00%	-
EY	2.28	1.25	4.30	0.89	0.83	1.53	9.71	-61.77%
YoY %	82.40%	-70.93%	383.15%	7.23%	-45.75%	-84.24%	-	-
Horiz. %	23.48%	12.87%	44.28%	9.17%	8.55%	15.76%	100.00%	-
DY	1.99	0.00	1.65	0.00	0.90	10.95	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-91.78%	0.00%	-	-
Horiz. %	18.17%	0.00%	15.07%	0.00%	8.22%	100.00%	-	-
P/NAPS	2.31	2.18	2.25	2.08	2.07	1.89	1.36	42.12%
YoY %	5.96%	-3.11%	8.17%	0.48%	9.52%	38.97%	-	-
Horiz. %	169.85%	160.29%	165.44%	152.94%	152.21%	138.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos