[TIMECOM] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 9.54%
YoY- 47.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,145,279 1,113,873 1,081,383 1,053,218 1,015,247 983,435 954,544 12.90%
PBT 386,624 328,128 335,953 333,808 305,899 304,811 274,324 25.67%
Tax -37,758 -14,092 -16,515 -17,383 -17,037 -16,141 -8,260 175.18%
NP 348,866 314,036 319,438 316,425 288,862 288,670 266,064 19.77%
-
NP to SH 348,866 314,036 319,438 316,425 288,862 288,670 266,064 19.77%
-
Tax Rate 9.77% 4.29% 4.92% 5.21% 5.57% 5.30% 3.01% -
Total Cost 796,413 799,837 761,945 736,793 726,385 694,765 688,480 10.18%
-
Net Worth 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 7.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 169,980 169,980 119,995 119,995 119,995 119,995 100,010 42.37%
Div Payout % 48.72% 54.13% 37.56% 37.92% 41.54% 41.57% 37.59% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 2,521,298 2,431,885 7.50%
NOSH 585,534 585,534 585,534 583,701 583,701 583,701 583,607 0.21%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 30.46% 28.19% 29.54% 30.04% 28.45% 29.35% 27.87% -
ROE 12.87% 11.34% 11.93% 12.24% 11.67% 11.45% 10.94% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 195.60 190.23 184.91 180.44 173.93 168.50 163.68 12.59%
EPS 59.58 53.63 54.62 54.21 49.49 49.46 45.62 19.46%
DPS 29.03 29.03 20.56 20.56 20.56 20.56 17.20 41.71%
NAPS 4.63 4.73 4.58 4.43 4.24 4.32 4.17 7.21%
Adjusted Per Share Value based on latest NOSH - 583,701
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 61.95 60.25 58.49 56.97 54.91 53.19 51.63 12.90%
EPS 18.87 16.99 17.28 17.11 15.62 15.61 14.39 19.78%
DPS 9.19 9.19 6.49 6.49 6.49 6.49 5.41 42.32%
NAPS 1.4664 1.498 1.4487 1.3986 1.3386 1.3637 1.3154 7.50%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 9.20 9.22 9.13 8.97 8.70 8.10 8.29 -
P/RPS 4.70 4.85 4.94 4.97 5.00 4.81 5.06 -4.79%
P/EPS 15.44 17.19 16.72 16.55 17.58 16.38 18.17 -10.27%
EY 6.48 5.82 5.98 6.04 5.69 6.11 5.50 11.54%
DY 3.16 3.15 2.25 2.29 2.36 2.54 2.07 32.54%
P/NAPS 1.99 1.95 1.99 2.02 2.05 1.88 1.99 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 28/02/20 29/11/19 27/08/19 24/05/19 28/02/19 27/11/18 -
Price 11.24 9.33 9.10 8.90 8.90 7.75 7.99 -
P/RPS 5.75 4.90 4.92 4.93 5.12 4.60 4.88 11.54%
P/EPS 18.87 17.40 16.66 16.42 17.98 15.67 17.51 5.10%
EY 5.30 5.75 6.00 6.09 5.56 6.38 5.71 -4.84%
DY 2.58 3.11 2.26 2.31 2.31 2.65 2.15 12.91%
P/NAPS 2.43 1.97 1.99 2.01 2.10 1.79 1.92 16.98%

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