[TIMECOM] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1.04%
YoY- 38.84%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 371,080 314,872 295,343 262,853 233,962 221,585 173,520 13.49%
PBT 144,691 109,329 79,915 87,740 57,253 70,143 36,573 25.73%
Tax -34,547 -16,079 -4,506 -6,929 952 44,401 -15 262.97%
NP 110,144 93,250 75,409 80,811 58,205 114,544 36,558 20.15%
-
NP to SH 108,592 94,355 75,409 80,811 58,205 114,544 35,804 20.29%
-
Tax Rate 23.88% 14.71% 5.64% 7.90% -1.66% -63.30% 0.04% -
Total Cost 260,936 221,622 219,934 182,042 175,757 107,041 136,962 11.33%
-
Net Worth 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,179,863 2,083,769 6.87%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 385,894 200,010 169,980 119,995 100,010 100,030 38,567 46.74%
Div Payout % 355.36% 211.98% 225.41% 148.49% 171.82% 87.33% 107.72% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,179,863 2,083,769 6.87%
NOSH 1,825,618 604,261 585,534 583,701 581,453 578,213 575,627 21.19%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 29.68% 29.62% 25.53% 30.74% 24.88% 51.69% 21.07% -
ROE 3.50% 3.10% 2.72% 3.21% 2.57% 5.25% 1.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.55 52.11 50.44 45.04 40.24 38.32 30.14 -6.17%
EPS 6.01 15.61 12.88 13.85 10.01 19.81 6.22 -0.57%
DPS 21.37 33.10 29.03 20.56 17.20 17.30 6.70 21.30%
NAPS 1.72 5.04 4.73 4.32 3.90 3.77 3.62 -11.65%
Adjusted Per Share Value based on latest NOSH - 583,701
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.10 17.06 16.00 14.24 12.67 12.00 9.40 13.49%
EPS 5.88 5.11 4.08 4.38 3.15 6.20 1.94 20.27%
DPS 20.90 10.83 9.21 6.50 5.42 5.42 2.09 46.72%
NAPS 1.6825 1.6497 1.5003 1.3658 1.2284 1.1808 1.1288 6.87%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.60 13.26 9.22 8.10 9.10 7.80 7.60 -
P/RPS 22.38 25.45 18.28 17.99 22.62 20.35 25.21 -1.96%
P/EPS 76.49 84.92 71.59 58.50 90.91 39.37 122.19 -7.50%
EY 1.31 1.18 1.40 1.71 1.10 2.54 0.82 8.11%
DY 4.65 2.50 3.15 2.54 1.89 2.22 0.88 31.94%
P/NAPS 2.67 2.63 1.95 1.88 2.33 2.07 2.10 4.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 28/02/20 28/02/19 26/02/18 28/02/17 24/02/16 -
Price 4.13 13.90 9.33 7.75 8.04 8.70 7.48 -
P/RPS 20.10 26.68 18.50 17.21 19.98 22.70 24.81 -3.44%
P/EPS 68.68 89.02 72.45 55.97 80.32 43.92 120.26 -8.90%
EY 1.46 1.12 1.38 1.79 1.25 2.28 0.83 9.86%
DY 5.17 2.38 3.11 2.65 2.14 1.99 0.90 33.79%
P/NAPS 2.40 2.76 1.97 1.79 2.06 2.31 2.07 2.49%

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