[TIMECOM] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.79%
YoY- -5.6%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 860,696 848,319 840,049 810,161 766,940 718,875 697,518 14.99%
PBT 193,119 206,009 221,330 384,623 368,417 334,847 336,735 -30.90%
Tax -17,757 25,692 37,525 38,147 38,901 -5,515 -4,503 148.97%
NP 175,362 231,701 258,855 422,770 407,318 329,332 332,232 -34.61%
-
NP to SH 175,362 231,701 258,855 422,770 407,318 328,578 332,230 -34.61%
-
Tax Rate 9.19% -12.47% -16.95% -9.92% -10.56% 1.65% 1.34% -
Total Cost 685,334 616,618 581,194 387,391 359,622 389,543 365,286 51.94%
-
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 100,010 100,030 100,030 176,587 176,587 115,123 538,034 -67.32%
Div Payout % 57.03% 43.17% 38.64% 41.77% 43.35% 35.04% 161.95% -
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 20.37% 27.31% 30.81% 52.18% 53.11% 45.81% 47.63% -
ROE 7.73% 10.52% 11.90% 19.75% 18.69% 16.12% 16.12% -
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 148.02 146.04 145.16 140.05 132.64 124.48 121.18 14.22%
EPS 30.16 39.89 44.73 73.08 70.44 56.90 57.72 -35.04%
DPS 17.20 17.30 17.30 30.60 30.60 20.00 93.50 -67.55%
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 46.62 45.95 45.50 43.89 41.54 38.94 37.78 15.00%
EPS 9.50 12.55 14.02 22.90 22.06 17.80 18.00 -34.61%
DPS 5.42 5.42 5.42 9.57 9.57 6.24 29.14 -67.31%
NAPS 1.2284 1.1925 1.1787 1.1595 1.1808 1.1043 1.1163 6.56%
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 6.15 6.08 6.68 6.21 5.88 6.48 6.27 -1.27%
P/EPS 30.17 22.26 21.69 11.90 11.07 14.18 13.17 73.51%
EY 3.31 4.49 4.61 8.40 9.03 7.05 7.59 -42.40%
DY 1.89 1.95 1.78 3.52 3.92 2.48 12.30 -71.21%
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 5.43 6.18 6.65 6.43 6.56 6.19 6.66 -12.69%
P/EPS 26.66 22.64 21.60 12.32 12.35 13.53 13.98 53.60%
EY 3.75 4.42 4.63 8.12 8.10 7.39 7.15 -34.88%
DY 2.14 1.92 1.79 3.40 3.52 2.60 11.59 -67.47%
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