[TIMECOM] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -38.77%

YoY- -22.09%

Quarter Report

TdC-2nd Qtr Financial Results-30-6-2017.pdf

Latest QR

Upcoming QR

TIMECOM's Result

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,172,259	1,053,218	907,540	840,049	697,518	644,135	568,798	12.79%
YoY %	11.30%	16.05%	8.03%	20.43%	8.29%	13.24%	-	-
Horiz. %	206.09%	185.17%	159.55%	147.69%	122.63%	113.24%	100.00%	-
PBT	388,132	333,808	234,222	221,330	336,735	476,764	144,124	17.93%
YoY %	16.27%	42.52%	5.82%	-34.27%	-29.37%	230.80%	-	-
Horiz. %	269.30%	231.61%	162.51%	153.57%	233.64%	330.80%	100.00%	-
Tax	-61,982	-17,383	-19,910	37,525	-4,503	-6,814	143,763	-
YoY %	-256.57%	12.69%	-153.06%	933.33%	33.92%	-104.74%	-	-
Horiz. %	-43.11%	-12.09%	-13.85%	26.10%	-3.13%	-4.74%	100.00%	-
NP	326,150	316,425	214,312	258,855	332,232	469,950	287,887	2.09%
YoY %	3.07%	47.65%	-17.21%	-22.09%	-29.30%	63.24%	-	-
Horiz. %	113.29%	109.91%	74.44%	89.92%	115.40%	163.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	326,150	316,425	214,312	258,855	332,230	472,522	288,317	2.07%
YoY %	3.07%	47.65%	-17.21%	-22.09%	-29.69%	63.89%	-	-
Horiz. %	113.12%	109.75%	74.33%	89.78%	115.23%	163.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.97%	5.21%	8.50%	-16.95%	1.34%	1.43%	-99.75%	-
YoY %	206.53%	-38.71%	150.15%	-1,364.93%	-6.29%	101.43%	-	-
Horiz. %	-16.01%	-5.22%	-8.52%	16.99%	-1.34%	-1.43%	100.00%	-
Total Cost	846,109	736,793	693,228	581,194	365,286	174,185	280,911	20.15%
YoY %	14.84%	6.28%	19.28%	59.11%	109.71%	-37.99%	-	-
Horiz. %	301.20%	262.29%	246.78%	206.90%	130.04%	62.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,867,106	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	2,182,862	4.64%
YoY %	10.88%	10.08%	7.96%	5.59%	-13.47%	9.09%	-	-
Horiz. %	131.35%	118.46%	107.61%	99.68%	94.40%	109.09%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	169,980	119,995	100,010	100,030	538,034	64,247	-	-
YoY %	41.66%	19.98%	-0.02%	-81.41%	737.45%	0.00%	-	-
Horiz. %	264.57%	186.77%	155.66%	155.70%	837.45%	100.00%	-	-
Div Payout %	52.12%	37.92%	46.67%	38.64%	161.95%	13.60%	-	-
YoY %	37.45%	-18.75%	20.78%	-76.14%	1,090.81%	0.00%	-	-
Horiz. %	383.24%	278.82%	343.16%	284.12%	1,190.81%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,867,106	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	2,182,862	4.64%
YoY %	10.88%	10.08%	7.96%	5.59%	-13.47%	9.09%	-	-
Horiz. %	131.35%	118.46%	107.61%	99.68%	94.40%	109.09%	100.00%	-
NOSH	602,750	583,701	581,453	578,709	575,612	573,829	572,929	0.84%
YoY %	3.26%	0.39%	0.47%	0.54%	0.31%	0.16%	-	-
Horiz. %	105.21%	101.88%	101.49%	101.01%	100.47%	100.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	27.82%	30.04%	23.61%	30.81%	47.63%	72.96%	50.61%	-
YoY %	-7.39%	27.23%	-23.37%	-35.31%	-34.72%	44.16%	-	-
Horiz. %	54.97%	59.36%	46.65%	60.88%	94.11%	144.16%	100.00%	-
ROE	11.38%	12.24%	9.12%	11.90%	16.12%	19.84%	13.21%	-
YoY %	-7.03%	34.21%	-23.36%	-26.18%	-18.75%	50.19%	-	-
Horiz. %	86.15%	92.66%	69.04%	90.08%	122.03%	150.19%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	195.44	180.44	156.08	145.16	121.18	112.25	99.28	11.93%
YoY %	8.31%	15.61%	7.52%	19.79%	7.96%	13.06%	-	-
Horiz. %	196.86%	181.75%	157.21%	146.21%	122.06%	113.06%	100.00%	-
EPS	54.38	54.21	36.86	44.73	57.72	82.35	50.32	1.30%
YoY %	0.31%	47.07%	-17.59%	-22.51%	-29.91%	63.65%	-	-
Horiz. %	108.07%	107.73%	73.25%	88.89%	114.71%	163.65%	100.00%	-
DPS	28.34	20.56	17.20	17.30	93.50	11.20	0.00	-
YoY %	37.84%	19.53%	-0.58%	-81.50%	734.82%	0.00%	-	-
Horiz. %	253.04%	183.57%	153.57%	154.46%	834.82%	100.00%	-	-
NAPS	4.78	4.43	4.04	3.76	3.58	4.15	3.81	3.84%
YoY %	7.90%	9.65%	7.45%	5.03%	-13.73%	8.92%	-	-
Horiz. %	125.46%	116.27%	106.04%	98.69%	93.96%	108.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 578,709
RPS	63.41	56.97	49.09	45.44	37.73	34.84	30.77	12.79%
YoY %	11.30%	16.05%	8.03%	20.43%	8.30%	13.23%	-	-
Horiz. %	206.08%	185.15%	159.54%	147.68%	122.62%	113.23%	100.00%	-
EPS	17.64	17.11	11.59	14.00	17.97	25.56	15.59	2.07%
YoY %	3.10%	47.63%	-17.21%	-22.09%	-29.69%	63.95%	-	-
Horiz. %	113.15%	109.75%	74.34%	89.80%	115.27%	163.95%	100.00%	-
DPS	9.19	6.49	5.41	5.41	29.10	3.48	0.00	-
YoY %	41.60%	19.96%	0.00%	-81.41%	736.21%	0.00%	-	-
Horiz. %	264.08%	186.49%	155.46%	155.46%	836.21%	100.00%	-	-
NAPS	1.5508	1.3986	1.2706	1.1769	1.1146	1.2881	1.1807	4.64%
YoY %	10.88%	10.07%	7.96%	5.59%	-13.47%	9.10%	-	-
Horiz. %	131.35%	118.46%	107.61%	99.68%	94.40%	109.10%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	10.88	8.97	7.64	9.70	7.60	6.76	4.62	-
P/RPS	5.57	4.97	4.89	6.68	6.27	6.02	4.65	3.05%
YoY %	12.07%	1.64%	-26.80%	6.54%	4.15%	29.46%	-	-
Horiz. %	119.78%	106.88%	105.16%	143.66%	134.84%	129.46%	100.00%	-
P/EPS	20.01	16.55	20.73	21.69	13.17	8.21	9.18	13.85%
YoY %	20.91%	-20.16%	-4.43%	64.69%	60.41%	-10.57%	-	-
Horiz. %	217.97%	180.28%	225.82%	236.27%	143.46%	89.43%	100.00%	-
EY	5.00	6.04	4.82	4.61	7.59	12.18	10.89	-12.15%
YoY %	-17.22%	25.31%	4.56%	-39.26%	-37.68%	11.85%	-	-
Horiz. %	45.91%	55.46%	44.26%	42.33%	69.70%	111.85%	100.00%	-
DY	2.60	2.29	2.25	1.78	12.30	1.66	0.00	-
YoY %	13.54%	1.78%	26.40%	-85.53%	640.96%	0.00%	-	-
Horiz. %	156.63%	137.95%	135.54%	107.23%	740.96%	100.00%	-	-
P/NAPS	2.28	2.02	1.89	2.58	2.12	1.63	1.21	11.12%
YoY %	12.87%	6.88%	-26.74%	21.70%	30.06%	34.71%	-	-
Horiz. %	188.43%	166.94%	156.20%	213.22%	175.21%	134.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	21/08/20	27/08/19	28/08/18	28/08/17	30/08/16	21/08/15	22/08/14	-
Price	11.00	8.90	8.16	9.66	8.07	5.66	4.84	-
P/RPS	5.63	4.93	5.23	6.65	6.66	5.04	4.88	2.40%
YoY %	14.20%	-5.74%	-21.35%	-0.15%	32.14%	3.28%	-	-
Horiz. %	115.37%	101.02%	107.17%	136.27%	136.48%	103.28%	100.00%	-
P/EPS	20.23	16.42	22.14	21.60	13.98	6.87	9.62	13.17%
YoY %	23.20%	-25.84%	2.50%	54.51%	103.49%	-28.59%	-	-
Horiz. %	210.29%	170.69%	230.15%	224.53%	145.32%	71.41%	100.00%	-
EY	4.94	6.09	4.52	4.63	7.15	14.55	10.40	-11.65%
YoY %	-18.88%	34.73%	-2.38%	-35.24%	-50.86%	39.90%	-	-
Horiz. %	47.50%	58.56%	43.46%	44.52%	68.75%	139.90%	100.00%	-
DY	2.58	2.31	2.11	1.79	11.59	1.98	0.00	-
YoY %	11.69%	9.48%	17.88%	-84.56%	485.35%	0.00%	-	-
Horiz. %	130.30%	116.67%	106.57%	90.40%	585.35%	100.00%	-	-
P/NAPS	2.30	2.01	2.02	2.57	2.25	1.36	1.27	10.39%
YoY %	14.43%	-0.50%	-21.40%	14.22%	65.44%	7.09%	-	-
Horiz. %	181.10%	158.27%	159.06%	202.36%	177.17%	107.09%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:40:00

EMA 5

5 Mins

BUY

2024-05-20 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 16:30:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

338

PTRANS

PERAK TRANSIT BERHAD

304

HLIND

HONG LEONG INDUSTRIES BHD

292

TOPGLOV

TOP GLOVE CORPORATION BHD

278

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

NOTION

NOTION VTEC BHD

243

DNEX

DAGANG NEXCHANGE BERHAD

239

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More