[TIMECOM] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -64.11%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 331,332 293,948 262,542 230,730 218,418 175,197 171,709 11.56%
PBT 125,376 125,554 67,058 65,970 55,514 39,308 57,547 13.84%
Tax -33,755 -27,592 -3,926 -3,030 -2,466 -1,712 -1,660 65.13%
NP 91,621 97,962 63,132 62,940 53,048 37,596 55,887 8.57%
-
NP to SH 91,353 97,962 63,132 62,940 53,048 37,596 56,579 8.30%
-
Tax Rate 26.92% 21.98% 5.85% 4.59% 4.44% 4.36% 2.88% -
Total Cost 239,711 195,986 199,410 167,790 165,370 137,601 115,822 12.87%
-
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 32,134 -
Div Payout % - - - - - - 56.80% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
NOSH 604,261 585,534 583,701 581,453 578,495 575,742 573,823 0.86%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 27.65% 33.33% 24.05% 27.28% 24.29% 21.46% 32.55% -
ROE 3.10% 3.61% 2.55% 2.76% 2.48% 1.84% 2.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 54.83 50.20 44.98 39.68 37.76 30.43 29.92 10.61%
EPS 15.12 16.73 10.82 10.82 9.17 6.53 9.86 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.60 -
NAPS 4.87 4.63 4.24 3.92 3.70 3.55 4.20 2.49%
Adjusted Per Share Value based on latest NOSH - 581,453
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.92 15.90 14.20 12.48 11.81 9.48 9.29 11.56%
EPS 4.94 5.30 3.41 3.40 2.87 2.03 3.06 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
NAPS 1.5917 1.4664 1.3386 1.2328 1.1577 1.1055 1.3036 3.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.30 9.20 8.70 8.36 8.70 7.28 5.92 -
P/RPS 26.08 18.33 19.34 21.07 23.04 23.92 19.78 4.71%
P/EPS 94.59 54.99 80.44 77.23 94.87 111.49 60.04 7.86%
EY 1.06 1.82 1.24 1.29 1.05 0.90 1.67 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 2.94 1.99 2.05 2.13 2.35 2.05 1.41 13.01%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 24/05/19 31/05/18 31/05/17 31/05/16 27/05/15 -
Price 13.98 11.44 8.90 7.50 9.00 7.37 6.10 -
P/RPS 25.50 22.79 19.79 18.90 23.84 24.22 20.39 3.79%
P/EPS 92.47 68.38 82.29 69.29 98.15 112.86 61.87 6.92%
EY 1.08 1.46 1.22 1.44 1.02 0.89 1.62 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 2.87 2.47 2.10 1.91 2.43 2.08 1.45 12.04%

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