[TIMECOM] QoQ TTM Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -38.77%
YoY- -22.09%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 873,008 860,696 848,319 840,049 810,161 766,940 718,875 13.83%
PBT 203,575 193,119 206,009 221,330 384,623 368,417 334,847 -28.25%
Tax -18,321 -17,757 25,692 37,525 38,147 38,901 -5,515 122.80%
NP 185,254 175,362 231,701 258,855 422,770 407,318 329,332 -31.88%
-
NP to SH 185,254 175,362 231,701 258,855 422,770 407,318 328,578 -31.77%
-
Tax Rate 9.00% 9.19% -12.47% -16.95% -9.92% -10.56% 1.65% -
Total Cost 687,754 685,334 616,618 581,194 387,391 359,622 389,543 46.12%
-
Net Worth 2,279,299 2,267,670 2,201,497 2,175,948 2,140,431 2,179,863 2,038,602 7.73%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 100,010 100,010 100,030 100,030 176,587 176,587 115,123 -8.96%
Div Payout % 53.99% 57.03% 43.17% 38.64% 41.77% 43.35% 35.04% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,279,299 2,267,670 2,201,497 2,175,948 2,140,431 2,179,863 2,038,602 7.73%
NOSH 581,453 581,453 581,453 578,709 578,495 578,213 577,507 0.45%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 21.22% 20.37% 27.31% 30.81% 52.18% 53.11% 45.81% -
ROE 8.13% 7.73% 10.52% 11.90% 19.75% 18.69% 16.12% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 150.14 148.02 146.04 145.16 140.05 132.64 124.48 13.32%
EPS 31.86 30.16 39.89 44.73 73.08 70.44 56.90 -32.08%
DPS 17.20 17.20 17.30 17.30 30.60 30.60 20.00 -9.57%
NAPS 3.92 3.90 3.79 3.76 3.70 3.77 3.53 7.24%
Adjusted Per Share Value based on latest NOSH - 578,709
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.29 46.62 45.95 45.50 43.89 41.54 38.94 13.84%
EPS 10.04 9.50 12.55 14.02 22.90 22.06 17.80 -31.75%
DPS 5.42 5.42 5.42 5.42 9.57 9.57 6.24 -8.97%
NAPS 1.2347 1.2284 1.1925 1.1787 1.1595 1.1808 1.1043 7.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.36 9.10 8.88 9.70 8.70 7.80 8.07 -
P/RPS 5.57 6.15 6.08 6.68 6.21 5.88 6.48 -9.60%
P/EPS 26.24 30.17 22.26 21.69 11.90 11.07 14.18 50.78%
EY 3.81 3.31 4.49 4.61 8.40 9.03 7.05 -33.67%
DY 2.06 1.89 1.95 1.78 3.52 3.92 2.48 -11.64%
P/NAPS 2.13 2.33 2.34 2.58 2.35 2.07 2.29 -4.71%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 24/11/17 28/08/17 31/05/17 28/02/17 25/11/16 -
Price 7.50 8.04 9.03 9.66 9.00 8.70 7.70 -
P/RPS 5.00 5.43 6.18 6.65 6.43 6.56 6.19 -13.27%
P/EPS 23.54 26.66 22.64 21.60 12.32 12.35 13.53 44.70%
EY 4.25 3.75 4.42 4.63 8.12 8.10 7.39 -30.86%
DY 2.29 2.14 1.92 1.79 3.40 3.52 2.60 -8.12%
P/NAPS 1.91 2.06 2.38 2.57 2.43 2.31 2.18 -8.44%

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