[TIMECOM] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 106.82%
YoY- 219.92%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 295,343 262,853 233,962 221,585 173,520 158,052 149,237 12.04%
PBT 79,915 87,740 57,253 70,143 36,573 50,949 36,155 14.12%
Tax -4,506 -6,929 952 44,401 -15 -1,087 150,505 -
NP 75,409 80,811 58,205 114,544 36,558 49,862 186,660 -14.01%
-
NP to SH 75,409 80,811 58,205 114,544 35,804 50,521 186,660 -14.01%
-
Tax Rate 5.64% 7.90% -1.66% -63.30% 0.04% 2.13% -416.28% -
Total Cost 219,934 182,042 175,757 107,041 136,962 108,190 -37,423 -
-
Net Worth 2,769,578 2,521,298 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 5.52%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 169,980 119,995 100,010 100,030 38,567 32,113 - -
Div Payout % 225.41% 148.49% 171.82% 87.33% 107.72% 63.56% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,769,578 2,521,298 2,267,670 2,179,863 2,083,769 2,356,882 2,005,864 5.52%
NOSH 585,534 583,701 581,453 578,213 575,627 573,450 573,104 0.35%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.53% 30.74% 24.88% 51.69% 21.07% 31.55% 125.08% -
ROE 2.72% 3.21% 2.57% 5.25% 1.72% 2.14% 9.31% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 50.44 45.04 40.24 38.32 30.14 27.56 26.04 11.64%
EPS 12.88 13.85 10.01 19.81 6.22 8.81 32.57 -14.31%
DPS 29.03 20.56 17.20 17.30 6.70 5.60 0.00 -
NAPS 4.73 4.32 3.90 3.77 3.62 4.11 3.50 5.14%
Adjusted Per Share Value based on latest NOSH - 578,213
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 16.00 14.24 12.67 12.00 9.40 8.56 8.08 12.05%
EPS 4.08 4.38 3.15 6.20 1.94 2.74 10.11 -14.02%
DPS 9.21 6.50 5.42 5.42 2.09 1.74 0.00 -
NAPS 1.5003 1.3658 1.2284 1.1808 1.1288 1.2767 1.0866 5.52%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 9.22 8.10 9.10 7.80 7.60 4.88 3.55 -
P/RPS 18.28 17.99 22.62 20.35 25.21 17.71 13.63 5.01%
P/EPS 71.59 58.50 90.91 39.37 122.19 55.39 10.90 36.82%
EY 1.40 1.71 1.10 2.54 0.82 1.81 9.17 -26.88%
DY 3.15 2.54 1.89 2.22 0.88 1.15 0.00 -
P/NAPS 1.95 1.88 2.33 2.07 2.10 1.19 1.01 11.58%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 26/02/18 28/02/17 24/02/16 26/02/15 25/02/14 -
Price 9.33 7.75 8.04 8.70 7.48 5.40 3.63 -
P/RPS 18.50 17.21 19.98 22.70 24.81 19.59 13.94 4.82%
P/EPS 72.45 55.97 80.32 43.92 120.26 61.29 11.15 36.58%
EY 1.38 1.79 1.25 2.28 0.83 1.63 8.97 -26.78%
DY 3.11 2.65 2.14 1.99 0.90 1.04 0.00 -
P/NAPS 1.97 1.79 2.06 2.31 2.07 1.31 1.04 11.22%

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