[TIMECOM] YoY Cumulative 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- -86.98%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 293,948 262,542 230,730 218,418 175,197 171,709 131,881 14.27%
PBT 125,554 67,058 65,970 55,514 39,308 57,547 31,818 25.68%
Tax -27,592 -3,926 -3,030 -2,466 -1,712 -1,660 -2,492 49.23%
NP 97,962 63,132 62,940 53,048 37,596 55,887 29,326 22.24%
-
NP to SH 97,962 63,132 62,940 53,048 37,596 56,579 29,415 22.18%
-
Tax Rate 21.98% 5.85% 4.59% 4.44% 4.36% 2.88% 7.83% -
Total Cost 195,986 199,410 167,790 165,370 137,601 115,822 102,555 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 - - - - - 32,134 - -
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 3.61% 2.55% 2.76% 2.48% 1.84% 2.35% 1.41% -
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 50.20 44.98 39.68 37.76 30.43 29.92 23.00 13.87%
EPS 16.73 10.82 10.82 9.17 6.53 9.86 5.13 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 5.60 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 15.92 14.22 12.50 11.83 9.49 9.30 7.14 14.28%
EPS 5.31 3.42 3.41 2.87 2.04 3.06 1.59 22.23%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 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 18.33 19.34 21.07 23.04 23.92 19.78 16.74 1.52%
P/EPS 54.99 80.44 77.23 94.87 111.49 60.04 75.05 -5.04%
EY 1.82 1.24 1.29 1.05 0.90 1.67 1.33 5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.95 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 22.79 19.79 18.90 23.84 24.22 20.39 19.48 2.64%
P/EPS 68.38 82.29 69.29 98.15 112.86 61.87 87.33 -3.99%
EY 1.46 1.22 1.44 1.02 0.89 1.62 1.15 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.92 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