[TIMECOM] QoQ 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- -53.69%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 233,962 202,995 205,321 218,418 221,585 194,725 175,433 21.09%
PBT 57,253 42,472 37,880 55,514 70,143 57,793 201,173 -56.63%
Tax 952 -14,243 -2,000 -2,466 44,401 -2,410 -1,378 -
NP 58,205 28,229 35,880 53,048 114,544 55,383 199,795 -55.95%
-
NP to SH 58,205 28,229 35,880 53,048 114,544 55,383 199,795 -55.95%
-
Tax Rate -1.66% 33.54% 5.28% 4.44% -63.30% 4.17% 0.68% -
Total Cost 175,757 174,766 169,441 165,370 107,041 139,342 -24,362 -
-
Net Worth 2,267,670 2,201,497 2,175,948 2,140,431 2,179,863 2,038,602 2,060,691 6.57%
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 - - - 100,030 - 76,556 19.44%
Div Payout % 171.82% - - - 87.33% - 38.32% -
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 2,175,948 2,140,431 2,179,863 2,038,602 2,060,691 6.57%
NOSH 581,453 581,453 578,709 578,495 578,213 577,507 575,612 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 24.88% 13.91% 17.48% 24.29% 51.69% 28.44% 113.89% -
ROE 2.57% 1.28% 1.65% 2.48% 5.25% 2.72% 9.70% -
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 40.24 34.95 35.48 37.76 38.32 33.72 30.48 20.28%
EPS 10.01 4.86 6.20 9.17 19.81 9.59 34.71 -56.25%
DPS 17.20 0.00 0.00 0.00 17.30 0.00 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 12.65 10.98 11.11 11.81 11.99 10.53 9.49 21.05%
EPS 3.15 1.53 1.94 2.87 6.20 3.00 10.81 -55.94%
DPS 5.41 0.00 0.00 0.00 5.41 0.00 4.14 19.46%
NAPS 1.2266 1.1908 1.1769 1.1577 1.1791 1.1027 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 22.62 25.41 27.34 23.04 20.35 23.93 24.94 -6.28%
P/EPS 90.91 182.72 156.45 94.87 39.37 84.15 21.90 157.62%
EY 1.10 0.55 0.64 1.05 2.54 1.19 4.57 -61.20%
DY 1.89 0.00 0.00 0.00 2.22 0.00 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 19.98 25.84 27.23 23.84 22.70 22.84 26.48 -17.07%
P/EPS 80.32 185.81 155.81 98.15 43.92 80.29 23.25 128.00%
EY 1.25 0.54 0.64 1.02 2.28 1.25 4.30 -56.01%
DY 2.14 0.00 0.00 0.00 1.99 0.00 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