[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 531.43%
YoY- -36.19%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 540,366 470,583 423,739 350,630 335,476 287,624 267,084 12.45%
PBT 163,494 134,497 93,394 240,481 374,540 77,108 430,290 -14.88%
Tax -7,861 -6,619 -4,466 -3,090 -4,006 -4,122 -3,857 12.59%
NP 155,633 127,878 88,928 237,391 370,534 72,986 426,433 -15.45%
-
NP to SH 155,633 127,878 88,928 237,391 372,013 73,416 426,433 -15.45%
-
Tax Rate 4.81% 4.92% 4.78% 1.28% 1.07% 5.35% 0.90% -
Total Cost 384,733 342,705 334,811 113,239 -35,058 214,638 -159,349 -
-
Net Worth 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 2,183,567 1,759,372 6.62%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 76,559 - - - -
Div Payout % - - - 32.25% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 2,183,567 1,759,372 6.62%
NOSH 583,701 581,453 578,205 575,632 573,828 573,114 573,085 0.30%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 28.80% 27.17% 20.99% 67.70% 110.45% 25.38% 159.66% -
ROE 6.02% 5.44% 4.09% 11.52% 15.62% 3.36% 24.24% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 92.58 80.93 73.29 60.91 58.46 50.19 46.60 12.11%
EPS 26.66 21.99 15.38 41.24 64.83 12.81 74.41 -15.71%
DPS 0.00 0.00 0.00 13.30 0.00 0.00 0.00 -
NAPS 4.43 4.04 3.76 3.58 4.15 3.81 3.07 6.29%
Adjusted Per Share Value based on latest NOSH - 575,612
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.27 25.49 22.95 18.99 18.17 15.58 14.47 12.45%
EPS 8.43 6.93 4.82 12.86 20.15 3.98 23.10 -15.45%
DPS 0.00 0.00 0.00 4.15 0.00 0.00 0.00 -
NAPS 1.4007 1.2725 1.1777 1.1163 1.29 1.1828 0.953 6.62%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 8.97 7.64 9.70 7.60 6.76 4.62 3.84 -
P/RPS 9.69 9.44 13.24 12.48 11.56 9.21 8.24 2.73%
P/EPS 33.64 34.74 63.07 18.43 10.43 36.07 5.16 36.65%
EY 2.97 2.88 1.59 5.43 9.59 2.77 19.38 -26.83%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 2.02 1.89 2.58 2.12 1.63 1.21 1.25 8.32%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 28/08/17 30/08/16 21/08/15 22/08/14 22/08/13 -
Price 8.90 8.16 9.66 8.07 5.66 4.84 3.71 -
P/RPS 9.61 10.08 13.18 13.25 9.68 9.64 7.96 3.18%
P/EPS 33.38 37.10 62.81 19.57 8.73 37.78 4.99 37.24%
EY 3.00 2.70 1.59 5.11 11.45 2.65 20.06 -27.13%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 2.01 2.02 2.57 2.25 1.36 1.27 1.21 8.82%

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