[TIMECOM] YoY Annualized Quarter 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- -47.91%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,175,792 1,050,168 922,920 873,672 700,788 686,836 527,524 14.27%
PBT 502,216 268,232 263,880 222,056 157,232 230,188 127,272 25.68%
Tax -110,368 -15,704 -12,120 -9,864 -6,848 -6,640 -9,968 49.23%
NP 391,848 252,528 251,760 212,192 150,384 223,548 117,304 22.24%
-
NP to SH 391,848 252,528 251,760 212,192 150,384 226,316 117,660 22.18%
-
Tax Rate 21.98% 5.85% 4.59% 4.44% 4.36% 2.88% 7.83% -
Total Cost 783,944 797,640 671,160 661,480 550,404 463,288 410,220 11.38%
-
Net Worth 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 4.40%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 128,536 - -
Div Payout % - - - - - 56.80% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 4.40%
NOSH 585,534 583,701 581,453 578,495 575,742 573,823 573,391 0.34%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 33.33% 24.05% 27.28% 24.29% 21.46% 32.55% 22.24% -
ROE 14.45% 10.20% 11.05% 9.91% 7.36% 9.39% 5.62% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 200.81 179.92 158.73 151.02 121.72 119.69 92.00 13.88%
EPS 66.92 43.28 43.28 36.68 26.12 39.44 20.52 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 22.40 0.00 -
NAPS 4.63 4.24 3.92 3.70 3.55 4.20 3.65 4.03%
Adjusted Per Share Value based on latest NOSH - 578,495
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 63.69 56.89 49.99 47.33 37.96 37.21 28.58 14.27%
EPS 21.23 13.68 13.64 11.49 8.15 12.26 6.37 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 6.96 0.00 -
NAPS 1.4685 1.3406 1.2347 1.1595 1.1072 1.3055 1.1337 4.40%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 9.20 8.70 8.36 8.70 7.28 5.92 3.85 -
P/RPS 4.58 4.84 5.27 5.76 5.98 4.95 4.18 1.53%
P/EPS 13.75 20.11 19.31 23.72 27.87 15.01 18.76 -5.04%
EY 7.27 4.97 5.18 4.22 3.59 6.66 5.33 5.30%
DY 0.00 0.00 0.00 0.00 0.00 3.78 0.00 -
P/NAPS 1.99 2.05 2.13 2.35 2.05 1.41 1.05 11.23%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 24/05/19 31/05/18 31/05/17 31/05/16 27/05/15 26/05/14 -
Price 11.44 8.90 7.50 9.00 7.37 6.10 4.48 -
P/RPS 5.70 4.95 4.73 5.96 6.05 5.10 4.87 2.65%
P/EPS 17.09 20.57 17.32 24.54 28.22 15.47 21.83 -3.99%
EY 5.85 4.86 5.77 4.08 3.54 6.47 4.58 4.15%
DY 0.00 0.00 0.00 0.00 0.00 3.67 0.00 -
P/NAPS 2.47 2.10 1.91 2.43 2.08 1.45 1.23 12.31%

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