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

Stock

[TIMECOM] TIME DOTCOM BHD

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%

Quarter Report

TdC-1st Qtr Financial Results-31-3-2017.pdf

Latest QR

Upcoming QR

TIMECOM's Result

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	860,696	848,319	840,049	810,161	766,940	718,875	697,518	14.99%
YoY %	1.46%	0.98%	3.69%	5.64%	6.69%	3.06%	-	-
Horiz. %	123.39%	121.62%	120.43%	116.15%	109.95%	103.06%	100.00%	-
PBT	193,119	206,009	221,330	384,623	368,417	334,847	336,735	-30.90%
YoY %	-6.26%	-6.92%	-42.46%	4.40%	10.03%	-0.56%	-	-
Horiz. %	57.35%	61.18%	65.73%	114.22%	109.41%	99.44%	100.00%	-
Tax	-17,757	25,692	37,525	38,147	38,901	-5,515	-4,503	148.97%
YoY %	-169.11%	-31.53%	-1.63%	-1.94%	805.37%	-22.47%	-	-
Horiz. %	394.34%	-570.55%	-833.33%	-847.15%	-863.89%	122.47%	100.00%	-
NP	175,362	231,701	258,855	422,770	407,318	329,332	332,232	-34.61%
YoY %	-24.32%	-10.49%	-38.77%	3.79%	23.68%	-0.87%	-	-
Horiz. %	52.78%	69.74%	77.91%	127.25%	122.60%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,362	231,701	258,855	422,770	407,318	328,578	332,230	-34.61%
YoY %	-24.32%	-10.49%	-38.77%	3.79%	23.96%	-1.10%	-	-
Horiz. %	52.78%	69.74%	77.91%	127.25%	122.60%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.19%	-12.47%	-16.95%	-9.92%	-10.56%	1.65%	1.34%	-
YoY %	173.70%	26.43%	-70.87%	6.06%	-740.00%	23.13%	-	-
Horiz. %	685.82%	-930.60%	-1,264.93%	-740.30%	-788.06%	123.13%	100.00%	-
Total Cost	685,334	616,618	581,194	387,391	359,622	389,543	365,286	51.94%
YoY %	11.14%	6.10%	50.03%	7.72%	-7.68%	6.64%	-	-
Horiz. %	187.62%	168.80%	159.11%	106.05%	98.45%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.01%	1.17%	1.66%	-1.81%	6.93%	-1.07%	-	-
Horiz. %	110.04%	106.83%	105.59%	103.87%	105.78%	98.93%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	100,010	100,030	100,030	176,587	176,587	115,123	538,034	-67.32%
YoY %	-0.02%	0.00%	-43.35%	0.00%	53.39%	-78.60%	-	-
Horiz. %	18.59%	18.59%	18.59%	32.82%	32.82%	21.40%	100.00%	-
Div Payout %	57.03%	43.17%	38.64%	41.77%	43.35%	35.04%	161.95%	-
YoY %	32.11%	11.72%	-7.49%	-3.64%	23.72%	-78.36%	-	-
Horiz. %	35.21%	26.66%	23.86%	25.79%	26.77%	21.64%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
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%
YoY %	3.01%	1.17%	1.66%	-1.81%	6.93%	-1.07%	-	-
Horiz. %	110.04%	106.83%	105.59%	103.87%	105.78%	98.93%	100.00%	-
NOSH	581,453	581,453	578,709	578,495	578,213	577,507	575,612	0.67%
YoY %	0.00%	0.47%	0.04%	0.05%	0.12%	0.33%	-	-
Horiz. %	101.01%	101.01%	100.54%	100.50%	100.45%	100.33%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	20.37%	27.31%	30.81%	52.18%	53.11%	45.81%	47.63%	-
YoY %	-25.41%	-11.36%	-40.95%	-1.75%	15.94%	-3.82%	-	-
Horiz. %	42.77%	57.34%	64.69%	109.55%	111.51%	96.18%	100.00%	-
ROE	7.73%	10.52%	11.90%	19.75%	18.69%	16.12%	16.12%	-
YoY %	-26.52%	-11.60%	-39.75%	5.67%	15.94%	0.00%	-	-
Horiz. %	47.95%	65.26%	73.82%	122.52%	115.94%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	148.02	146.04	145.16	140.05	132.64	124.48	121.18	14.22%
YoY %	1.36%	0.61%	3.65%	5.59%	6.56%	2.72%	-	-
Horiz. %	122.15%	120.51%	119.79%	115.57%	109.46%	102.72%	100.00%	-
EPS	30.16	39.89	44.73	73.08	70.44	56.90	57.72	-35.04%
YoY %	-24.39%	-10.82%	-38.79%	3.75%	23.80%	-1.42%	-	-
Horiz. %	52.25%	69.11%	77.49%	126.61%	122.04%	98.58%	100.00%	-
DPS	17.20	17.30	17.30	30.60	30.60	20.00	93.50	-67.55%
YoY %	-0.58%	0.00%	-43.46%	0.00%	53.00%	-78.61%	-	-
Horiz. %	18.40%	18.50%	18.50%	32.73%	32.73%	21.39%	100.00%	-
NAPS	3.90	3.79	3.76	3.70	3.77	3.53	3.58	5.85%
YoY %	2.90%	0.80%	1.62%	-1.86%	6.80%	-1.40%	-	-
Horiz. %	108.94%	105.87%	105.03%	103.35%	105.31%	98.60%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 578,495
RPS	46.55	45.88	45.44	43.82	41.48	38.88	37.73	14.98%
YoY %	1.46%	0.97%	3.70%	5.64%	6.69%	3.05%	-	-
Horiz. %	123.38%	121.60%	120.43%	116.14%	109.94%	103.05%	100.00%	-
EPS	9.49	12.53	14.00	22.87	22.03	17.77	17.97	-34.58%
YoY %	-24.26%	-10.50%	-38.78%	3.81%	23.97%	-1.11%	-	-
Horiz. %	52.81%	69.73%	77.91%	127.27%	122.59%	98.89%	100.00%	-
DPS	5.41	5.41	5.41	9.55	9.55	6.23	29.10	-67.32%
YoY %	0.00%	0.00%	-43.35%	0.00%	53.29%	-78.59%	-	-
Horiz. %	18.59%	18.59%	18.59%	32.82%	32.82%	21.41%	100.00%	-
NAPS	1.2266	1.1908	1.1769	1.1577	1.1791	1.1027	1.1146	6.57%
YoY %	3.01%	1.18%	1.66%	-1.81%	6.93%	-1.07%	-	-
Horiz. %	110.05%	106.84%	105.59%	103.87%	105.79%	98.93%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.15%	-8.98%	7.57%	5.61%	-9.26%	3.35%	-	-
Horiz. %	98.09%	96.97%	106.54%	99.04%	93.78%	103.35%	100.00%	-
P/EPS	30.17	22.26	21.69	11.90	11.07	14.18	13.17	73.51%
YoY %	35.53%	2.63%	82.27%	7.50%	-21.93%	7.67%	-	-
Horiz. %	229.08%	169.02%	164.69%	90.36%	84.05%	107.67%	100.00%	-
EY	3.31	4.49	4.61	8.40	9.03	7.05	7.59	-42.40%
YoY %	-26.28%	-2.60%	-45.12%	-6.98%	28.09%	-7.11%	-	-
Horiz. %	43.61%	59.16%	60.74%	110.67%	118.97%	92.89%	100.00%	-
DY	1.89	1.95	1.78	3.52	3.92	2.48	12.30	-71.21%
YoY %	-3.08%	9.55%	-49.43%	-10.20%	58.06%	-79.84%	-	-
Horiz. %	15.37%	15.85%	14.47%	28.62%	31.87%	20.16%	100.00%	-
P/NAPS	2.33	2.34	2.58	2.35	2.07	2.29	2.12	6.48%
YoY %	-0.43%	-9.30%	9.79%	13.53%	-9.61%	8.02%	-	-
Horiz. %	109.91%	110.38%	121.70%	110.85%	97.64%	108.02%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.14%	-7.07%	3.42%	-1.98%	5.98%	-7.06%	-	-
Horiz. %	81.53%	92.79%	99.85%	96.55%	98.50%	92.94%	100.00%	-
P/EPS	26.66	22.64	21.60	12.32	12.35	13.53	13.98	53.60%
YoY %	17.76%	4.81%	75.32%	-0.24%	-8.72%	-3.22%	-	-
Horiz. %	190.70%	161.95%	154.51%	88.13%	88.34%	96.78%	100.00%	-
EY	3.75	4.42	4.63	8.12	8.10	7.39	7.15	-34.88%
YoY %	-15.16%	-4.54%	-42.98%	0.25%	9.61%	3.36%	-	-
Horiz. %	52.45%	61.82%	64.76%	113.57%	113.29%	103.36%	100.00%	-
DY	2.14	1.92	1.79	3.40	3.52	2.60	11.59	-67.47%
YoY %	11.46%	7.26%	-47.35%	-3.41%	35.38%	-77.57%	-	-
Horiz. %	18.46%	16.57%	15.44%	29.34%	30.37%	22.43%	100.00%	-
P/NAPS	2.06	2.38	2.57	2.43	2.31	2.18	2.25	-5.69%
YoY %	-13.45%	-7.39%	5.76%	5.19%	5.96%	-3.11%	-	-
Horiz. %	91.56%	105.78%	114.22%	108.00%	102.67%	96.89%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 09:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-09 09:30:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

456

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

PBBANK

PUBLIC BANK BHD

253

CAPITALA

CAPITAL A BERHAD

237

MAYBANK

MALAYAN BANKING BHD

211

TOPGLOV

TOP GLOVE CORPORATION BHD

210

Daily Stocks

0.105

-0.01

480,688,200

MYEG

0.985

0.00

85,849,400

MUIIND

0.06

+0.005

75,438,300

ICONIC-WA

0.05

0.00

68,875,900

HSI-HS2

0.095

-0.04

45,615,600

HSI-CXG

0.165

+0.03

45,481,200

PMHLDG

0.26

+0.04

36,508,100

ICONIC

0.125

+0.005

32,372,000

SENDAI

0.60

+0.03

30,002,400

HSI-HUT

0.195

-0.035

25,230,300

More active Stocks

UTDPLT

25.96

+0.56

94,900

VSTECS

3.13

+0.37

4,866,800

AJI

19.38

+0.28

167,500

ALLIANZ

21.68

+0.18

9,600

GENP

6.26

+0.16

328,400

SIGN

1.48

+0.15

4,717,000

HLIND

10.94

+0.14

300

ATECH

3.02

+0.13

303,800

HSI-CVH

0.895

+0.125

566,200

PIE

5.95

+0.12

703,900

More gainer Stocks

MPI

31.00

-0.20

30,100

NHFATT

3.93

-0.13

62,700

KUAISHO-C17

0.08

-0.12

58,800

INARI

3.11

-0.11

6,628,200

MNRB

2.21

-0.11

5,424,100

SIMEPLT

4.51

-0.11

701,900

CARLSBG

19.34

-0.10

37,500

PPB

15.88

-0.10

3,400

LYSAGHT

2.66

-0.10

100

KUAISHO-C16

0.01

-0.085

20,000

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