[TIMECOM] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 8.14%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 262,853 249,999 239,853 230,730 233,962 202,995 205,321 17.84%
PBT 87,740 82,574 68,527 65,970 57,253 42,472 37,880 74.79%
Tax -6,929 -2,593 -3,589 -3,030 952 -14,243 -2,000 128.44%
NP 80,811 79,981 64,938 62,940 58,205 28,229 35,880 71.56%
-
NP to SH 80,811 79,981 64,938 62,940 58,205 28,229 35,880 71.56%
-
Tax Rate 7.90% 3.14% 5.24% 4.59% -1.66% 33.54% 5.28% -
Total Cost 182,042 170,018 174,915 167,790 175,757 174,766 169,441 4.88%
-
Net Worth 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,175,948 10.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 119,995 - - - 100,010 - - -
Div Payout % 148.49% - - - 171.82% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,521,298 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,175,948 10.28%
NOSH 583,701 583,607 581,453 581,453 581,453 581,453 578,709 0.57%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.74% 31.99% 27.07% 27.28% 24.88% 13.91% 17.48% -
ROE 3.21% 3.29% 2.76% 2.76% 2.57% 1.28% 1.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.04 42.87 41.25 39.68 40.24 34.95 35.48 17.18%
EPS 13.85 13.71 11.17 10.82 10.01 4.86 6.20 70.63%
DPS 20.56 0.00 0.00 0.00 17.20 0.00 0.00 -
NAPS 4.32 4.17 4.04 3.92 3.90 3.79 3.76 9.66%
Adjusted Per Share Value based on latest NOSH - 581,453
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.22 13.52 12.97 12.48 12.65 10.98 11.11 17.83%
EPS 4.37 4.33 3.51 3.40 3.15 1.53 1.94 71.58%
DPS 6.49 0.00 0.00 0.00 5.41 0.00 0.00 -
NAPS 1.3637 1.3154 1.2706 1.2328 1.2266 1.1908 1.1769 10.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 8.10 8.29 7.64 8.36 9.10 8.88 9.70 -
P/RPS 17.99 19.34 18.52 21.07 22.62 25.41 27.34 -24.29%
P/EPS 58.50 60.45 68.41 77.23 90.91 182.72 156.45 -48.00%
EY 1.71 1.65 1.46 1.29 1.10 0.55 0.64 92.20%
DY 2.54 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 1.88 1.99 1.89 2.13 2.33 2.34 2.58 -18.97%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 31/05/18 26/02/18 24/11/17 28/08/17 -
Price 7.75 7.99 8.16 7.50 8.04 9.03 9.66 -
P/RPS 17.21 18.64 19.78 18.90 19.98 25.84 27.23 -26.29%
P/EPS 55.97 58.26 73.06 69.29 80.32 185.81 155.81 -49.37%
EY 1.79 1.72 1.37 1.44 1.25 0.54 0.64 98.13%
DY 2.65 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.79 1.92 2.02 1.91 2.06 2.38 2.57 -21.37%

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