[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 31.74%
YoY- -59.98%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 908,297 818,530 720,582 626,734 545,355 508,844 438,231 12.90%
PBT 313,769 248,213 217,071 135,866 298,274 434,221 128,383 16.04%
Tax -80,115 -9,586 -9,212 -18,709 -5,500 -5,404 -5,843 54.64%
NP 233,654 238,627 207,859 117,157 292,774 428,817 122,540 11.34%
-
NP to SH 233,692 238,627 207,859 117,157 292,774 431,048 123,404 11.21%
-
Tax Rate 25.53% 3.86% 4.24% 13.77% 1.84% 1.24% 4.55% -
Total Cost 674,643 579,903 512,723 509,577 252,581 80,027 315,691 13.47%
-
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 4.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 76,636 422,145 - -
Div Payout % - - - - 26.18% 97.93% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 2,252,567 4.57%
NOSH 604,261 585,534 583,607 581,453 576,213 574,347 573,172 0.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 25.72% 29.15% 28.85% 18.69% 53.69% 84.27% 27.96% -
ROE 7.93% 8.91% 8.55% 5.32% 14.39% 21.14% 5.48% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 150.41 139.96 123.56 107.90 94.64 88.60 76.46 11.92%
EPS 39.18 40.86 35.71 20.23 50.81 75.05 21.53 10.48%
DPS 0.00 0.00 0.00 0.00 13.30 73.50 0.00 -
NAPS 4.88 4.58 4.17 3.79 3.53 3.55 3.93 3.67%
Adjusted Per Share Value based on latest NOSH - 581,453
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 49.13 44.27 38.98 33.90 29.50 27.52 23.70 12.90%
EPS 12.64 12.91 11.24 6.34 15.84 23.31 6.67 11.23%
DPS 0.00 0.00 0.00 0.00 4.15 22.83 0.00 -
NAPS 1.594 1.4487 1.3154 1.1908 1.1002 1.1028 1.2184 4.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.00 9.13 8.29 8.88 8.07 6.60 5.11 -
P/RPS 7.98 6.52 6.71 8.23 8.53 7.45 6.68 3.00%
P/EPS 31.01 22.38 23.26 44.03 15.88 8.79 23.73 4.55%
EY 3.22 4.47 4.30 2.27 6.30 11.37 4.21 -4.36%
DY 0.00 0.00 0.00 0.00 1.65 11.14 0.00 -
P/NAPS 2.46 1.99 1.99 2.34 2.29 1.86 1.30 11.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 14.00 9.10 7.99 9.03 7.70 6.71 5.25 -
P/RPS 9.31 6.50 6.47 8.37 8.14 7.57 6.87 5.19%
P/EPS 36.18 22.30 22.42 44.77 15.15 8.94 24.38 6.79%
EY 2.76 4.48 4.46 2.23 6.60 11.18 4.10 -6.37%
DY 0.00 0.00 0.00 0.00 1.73 10.95 0.00 -
P/NAPS 2.87 1.99 1.92 2.38 2.18 1.89 1.34 13.52%

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