[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 103.17%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 678,513 598,752 540,366 470,583 423,739 350,630 335,476 12.44%
PBT 250,895 223,498 163,494 134,497 93,394 240,481 374,540 -6.45%
Tax -66,005 -55,751 -7,861 -6,619 -4,466 -3,090 -4,006 59.45%
NP 184,890 167,747 155,633 127,878 88,928 237,391 370,534 -10.93%
-
NP to SH 184,025 167,747 155,633 127,878 88,928 237,391 372,013 -11.05%
-
Tax Rate 26.31% 24.94% 4.81% 4.92% 4.78% 1.28% 1.07% -
Total Cost 493,623 431,005 384,733 342,705 334,811 113,239 -35,058 -
-
Net Worth 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 4.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - 76,559 - -
Div Payout % - - - - - 32.25% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 2,060,765 2,381,388 4.15%
NOSH 604,711 602,750 583,701 581,453 578,205 575,632 573,828 0.87%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 27.25% 28.02% 28.80% 27.17% 20.99% 67.70% 110.45% -
ROE 6.05% 5.85% 6.02% 5.44% 4.09% 11.52% 15.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 112.21 99.82 92.58 80.93 73.29 60.91 58.46 11.46%
EPS 30.44 28.30 26.66 21.99 15.38 41.24 64.83 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 13.30 0.00 -
NAPS 5.03 4.78 4.43 4.04 3.76 3.58 4.15 3.25%
Adjusted Per Share Value based on latest NOSH - 581,453
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.70 32.39 29.23 25.45 22.92 18.97 18.15 12.43%
EPS 9.95 9.07 8.42 6.92 4.81 12.84 20.12 -11.06%
DPS 0.00 0.00 0.00 0.00 0.00 4.14 0.00 -
NAPS 1.6451 1.5508 1.3986 1.2706 1.1759 1.1146 1.2881 4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.06 10.88 8.97 7.64 9.70 7.60 6.76 -
P/RPS 12.53 10.90 9.69 9.44 13.24 12.48 11.56 1.35%
P/EPS 46.20 38.90 33.64 34.74 63.07 18.43 10.43 28.12%
EY 2.16 2.57 2.97 2.88 1.59 5.43 9.59 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 2.80 2.28 2.02 1.89 2.58 2.12 1.63 9.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 21/08/20 27/08/19 28/08/18 28/08/17 30/08/16 21/08/15 -
Price 4.65 11.00 8.90 8.16 9.66 8.07 5.66 -
P/RPS 4.14 11.02 9.61 10.08 13.18 13.25 9.68 -13.18%
P/EPS 15.28 39.33 33.38 37.10 62.81 19.57 8.73 9.76%
EY 6.55 2.54 3.00 2.70 1.59 5.11 11.45 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.92 2.30 2.01 2.02 2.57 2.25 1.36 -6.30%

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