[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 62.54%
YoY- 77.42%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,025,282 908,297 818,530 720,582 626,734 545,355 508,844 12.37%
PBT 388,033 313,769 248,213 217,071 135,866 298,274 434,221 -1.85%
Tax -101,399 -80,115 -9,586 -9,212 -18,709 -5,500 -5,404 62.93%
NP 286,634 233,654 238,627 207,859 117,157 292,774 428,817 -6.48%
-
NP to SH 284,568 233,692 238,627 207,859 117,157 292,774 431,048 -6.68%
-
Tax Rate 26.13% 25.53% 3.86% 4.24% 13.77% 1.84% 1.24% -
Total Cost 738,648 674,643 579,903 512,723 509,577 252,581 80,027 44.78%
-
Net Worth 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 7.48%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 76,636 422,145 -
Div Payout % - - - - - 26.18% 97.93% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 2,034,033 2,038,934 7.48%
NOSH 1,825,618 604,261 585,534 583,607 581,453 576,213 574,347 21.23%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 27.96% 25.72% 29.15% 28.85% 18.69% 53.69% 84.27% -
ROE 9.05% 7.93% 8.91% 8.55% 5.32% 14.39% 21.14% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 56.39 150.41 139.96 123.56 107.90 94.64 88.60 -7.24%
EPS 15.68 39.18 40.86 35.71 20.23 50.81 75.05 -22.95%
DPS 0.00 0.00 0.00 0.00 0.00 13.30 73.50 -
NAPS 1.73 4.88 4.58 4.17 3.79 3.53 3.55 -11.28%
Adjusted Per Share Value based on latest NOSH - 583,607
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 55.54 49.20 44.34 39.03 33.95 29.54 27.56 12.37%
EPS 15.41 12.66 12.93 11.26 6.35 15.86 23.35 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 4.15 22.87 -
NAPS 1.7037 1.5963 1.4509 1.3173 1.1925 1.1018 1.1045 7.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.55 12.00 9.13 8.29 8.88 8.07 6.60 -
P/RPS 8.07 7.98 6.52 6.71 8.23 8.53 7.45 1.34%
P/EPS 29.07 31.01 22.38 23.26 44.03 15.88 8.79 22.03%
EY 3.44 3.22 4.47 4.30 2.27 6.30 11.37 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 1.65 11.14 -
P/NAPS 2.63 2.46 1.99 1.99 2.34 2.29 1.86 5.93%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 -
Price 4.34 14.00 9.10 7.99 9.03 7.70 6.71 -
P/RPS 7.70 9.31 6.50 6.47 8.37 8.14 7.57 0.28%
P/EPS 27.73 36.18 22.30 22.42 44.77 15.15 8.94 20.74%
EY 3.61 2.76 4.48 4.46 2.23 6.60 11.18 -17.15%
DY 0.00 0.00 0.00 0.00 0.00 1.73 10.95 -
P/NAPS 2.51 2.87 1.99 1.92 2.38 2.18 1.89 4.83%

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