[TIMECOM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 23.96%

YoY- -12.75%

Quarter Report

TdC-4th Qtr Financial Results-31-12-2016.pdf

Latest QR

Upcoming QR

TIMECOM's Result

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	848,319	840,049	810,161	766,940	718,875	697,518	685,852	15.21%
YoY %	0.98%	3.69%	5.64%	6.69%	3.06%	1.70%	-	-
Horiz. %	123.69%	122.48%	118.12%	111.82%	104.81%	101.70%	100.00%	-
PBT	206,009	221,330	384,623	368,417	334,847	336,735	452,555	-40.79%
YoY %	-6.92%	-42.46%	4.40%	10.03%	-0.56%	-25.59%	-	-
Horiz. %	45.52%	48.91%	84.99%	81.41%	73.99%	74.41%	100.00%	-
Tax	25,692	37,525	38,147	38,901	-5,515	-4,503	-5,471	-
YoY %	-31.53%	-1.63%	-1.94%	805.37%	-22.47%	17.69%	-	-
Horiz. %	-469.60%	-685.89%	-697.26%	-711.04%	100.80%	82.31%	100.00%	-
NP	231,701	258,855	422,770	407,318	329,332	332,232	447,084	-35.45%
YoY %	-10.49%	-38.77%	3.79%	23.68%	-0.87%	-25.69%	-	-
Horiz. %	51.82%	57.90%	94.56%	91.11%	73.66%	74.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,701	258,855	422,770	407,318	328,578	332,230	447,869	-35.52%
YoY %	-10.49%	-38.77%	3.79%	23.96%	-1.10%	-25.82%	-	-
Horiz. %	51.73%	57.80%	94.40%	90.95%	73.36%	74.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.47%	-16.95%	-9.92%	-10.56%	1.65%	1.34%	1.21%	-
YoY %	26.43%	-70.87%	6.06%	-740.00%	23.13%	10.74%	-	-
Horiz. %	-1,030.58%	-1,400.83%	-819.83%	-872.73%	136.36%	110.74%	100.00%	-
Total Cost	616,618	581,194	387,391	359,622	389,543	365,286	238,768	88.12%
YoY %	6.10%	50.03%	7.72%	-7.68%	6.64%	52.99%	-	-
Horiz. %	258.25%	243.41%	162.25%	150.62%	163.15%	152.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,201,497	2,175,948	2,140,431	2,179,863	2,038,602	2,060,691	2,043,886	5.07%
YoY %	1.17%	1.66%	-1.81%	6.93%	-1.07%	0.82%	-	-
Horiz. %	107.71%	106.46%	104.72%	106.65%	99.74%	100.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	100,030	100,030	176,587	176,587	115,123	538,034	461,478	-63.88%
YoY %	0.00%	-43.35%	0.00%	53.39%	-78.60%	16.59%	-	-
Horiz. %	21.68%	21.68%	38.27%	38.27%	24.95%	116.59%	100.00%	-
Div Payout %	43.17%	38.64%	41.77%	43.35%	35.04%	161.95%	103.04%	-
YoY %	11.72%	-7.49%	-3.64%	23.72%	-78.36%	57.17%	-	-
Horiz. %	41.90%	37.50%	40.54%	42.07%	34.01%	157.17%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	2,201,497	2,175,948	2,140,431	2,179,863	2,038,602	2,060,691	2,043,886	5.07%
YoY %	1.17%	1.66%	-1.81%	6.93%	-1.07%	0.82%	-	-
Horiz. %	107.71%	106.46%	104.72%	106.65%	99.74%	100.82%	100.00%	-
NOSH	581,453	578,709	578,495	578,213	577,507	575,612	575,742	0.65%
YoY %	0.47%	0.04%	0.05%	0.12%	0.33%	-0.02%	-	-
Horiz. %	100.99%	100.52%	100.48%	100.43%	100.31%	99.98%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	27.31%	30.81%	52.18%	53.11%	45.81%	47.63%	65.19%	-
YoY %	-11.36%	-40.95%	-1.75%	15.94%	-3.82%	-26.94%	-	-
Horiz. %	41.89%	47.26%	80.04%	81.47%	70.27%	73.06%	100.00%	-
ROE	10.52%	11.90%	19.75%	18.69%	16.12%	16.12%	21.91%	-
YoY %	-11.60%	-39.75%	5.67%	15.94%	0.00%	-26.43%	-	-
Horiz. %	48.01%	54.31%	90.14%	85.30%	73.57%	73.57%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	146.04	145.16	140.05	132.64	124.48	121.18	119.12	14.53%
YoY %	0.61%	3.65%	5.59%	6.56%	2.72%	1.73%	-	-
Horiz. %	122.60%	121.86%	117.57%	111.35%	104.50%	101.73%	100.00%	-
EPS	39.89	44.73	73.08	70.44	56.90	57.72	77.79	-35.90%
YoY %	-10.82%	-38.79%	3.75%	23.80%	-1.42%	-25.80%	-	-
Horiz. %	51.28%	57.50%	93.95%	90.55%	73.15%	74.20%	100.00%	-
DPS	17.30	17.30	30.60	30.60	20.00	93.50	80.20	-63.99%
YoY %	0.00%	-43.46%	0.00%	53.00%	-78.61%	16.58%	-	-
Horiz. %	21.57%	21.57%	38.15%	38.15%	24.94%	116.58%	100.00%	-
NAPS	3.79	3.76	3.70	3.77	3.53	3.58	3.55	4.45%
YoY %	0.80%	1.62%	-1.86%	6.80%	-1.40%	0.85%	-	-
Horiz. %	106.76%	105.92%	104.23%	106.20%	99.44%	100.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 578,213
RPS	45.88	45.44	43.82	41.48	38.88	37.73	37.10	15.19%
YoY %	0.97%	3.70%	5.64%	6.69%	3.05%	1.70%	-	-
Horiz. %	123.67%	122.48%	118.11%	111.81%	104.80%	101.70%	100.00%	-
EPS	12.53	14.00	22.87	22.03	17.77	17.97	24.22	-35.52%
YoY %	-10.50%	-38.78%	3.81%	23.97%	-1.11%	-25.81%	-	-
Horiz. %	51.73%	57.80%	94.43%	90.96%	73.37%	74.19%	100.00%	-
DPS	5.41	5.41	9.55	9.55	6.23	29.10	24.96	-63.88%
YoY %	0.00%	-43.35%	0.00%	53.29%	-78.59%	16.59%	-	-
Horiz. %	21.67%	21.67%	38.26%	38.26%	24.96%	116.59%	100.00%	-
NAPS	1.1908	1.1769	1.1577	1.1791	1.1027	1.1146	1.1055	5.07%
YoY %	1.18%	1.66%	-1.81%	6.93%	-1.07%	0.82%	-	-
Horiz. %	107.72%	106.46%	104.72%	106.66%	99.75%	100.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	8.88	9.70	8.70	7.80	8.07	7.60	7.28	-
P/RPS	6.08	6.68	6.21	5.88	6.48	6.27	6.11	-0.32%
YoY %	-8.98%	7.57%	5.61%	-9.26%	3.35%	2.62%	-	-
Horiz. %	99.51%	109.33%	101.64%	96.24%	106.06%	102.62%	100.00%	-
P/EPS	22.26	21.69	11.90	11.07	14.18	13.17	9.36	78.07%
YoY %	2.63%	82.27%	7.50%	-21.93%	7.67%	40.71%	-	-
Horiz. %	237.82%	231.73%	127.14%	118.27%	151.50%	140.71%	100.00%	-
EY	4.49	4.61	8.40	9.03	7.05	7.59	10.69	-43.88%
YoY %	-2.60%	-45.12%	-6.98%	28.09%	-7.11%	-29.00%	-	-
Horiz. %	42.00%	43.12%	78.58%	84.47%	65.95%	71.00%	100.00%	-
DY	1.95	1.78	3.52	3.92	2.48	12.30	11.02	-68.44%
YoY %	9.55%	-49.43%	-10.20%	58.06%	-79.84%	11.62%	-	-
Horiz. %	17.70%	16.15%	31.94%	35.57%	22.50%	111.62%	100.00%	-
P/NAPS	2.34	2.58	2.35	2.07	2.29	2.12	2.05	9.21%
YoY %	-9.30%	9.79%	13.53%	-9.61%	8.02%	3.41%	-	-
Horiz. %	114.15%	125.85%	114.63%	100.98%	111.71%	103.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/11/17	28/08/17	31/05/17	28/02/17	25/11/16	30/08/16	31/05/16	-
Price	9.03	9.66	9.00	8.70	7.70	8.07	7.37	-
P/RPS	6.18	6.65	6.43	6.56	6.19	6.66	6.19	-0.10%
YoY %	-7.07%	3.42%	-1.98%	5.98%	-7.06%	7.59%	-	-
Horiz. %	99.84%	107.43%	103.88%	105.98%	100.00%	107.59%	100.00%	-
P/EPS	22.64	21.60	12.32	12.35	13.53	13.98	9.47	78.69%
YoY %	4.81%	75.32%	-0.24%	-8.72%	-3.22%	47.62%	-	-
Horiz. %	239.07%	228.09%	130.10%	130.41%	142.87%	147.62%	100.00%	-
EY	4.42	4.63	8.12	8.10	7.39	7.15	10.55	-43.98%
YoY %	-4.54%	-42.98%	0.25%	9.61%	3.36%	-32.23%	-	-
Horiz. %	41.90%	43.89%	76.97%	76.78%	70.05%	67.77%	100.00%	-
DY	1.92	1.79	3.40	3.52	2.60	11.59	10.88	-68.50%
YoY %	7.26%	-47.35%	-3.41%	35.38%	-77.57%	6.53%	-	-
Horiz. %	17.65%	16.45%	31.25%	32.35%	23.90%	106.53%	100.00%	-
P/NAPS	2.38	2.57	2.43	2.31	2.18	2.25	2.08	9.38%
YoY %	-7.39%	5.76%	5.19%	5.96%	-3.11%	8.17%	-	-
Horiz. %	114.42%	123.56%	116.83%	111.06%	104.81%	108.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-03 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-03 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

911

SALCON

SALCON BHD

882

MPI

MALAYSIAN PACIFIC INDUSTRIES

870

HLIND

HONG LEONG INDUSTRIES BHD

766

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

557

JCY

JCY INTERNATIONAL BERHAD

540

PBBANK

PUBLIC BANK BHD

520

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More