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

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%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,172,259 1,053,218 907,540 840,049 697,518 644,135 568,798 12.79%
PBT 388,132 333,808 234,222 221,330 336,735 476,764 144,124 17.93%
Tax -61,982 -17,383 -19,910 37,525 -4,503 -6,814 143,763 -
NP 326,150 316,425 214,312 258,855 332,232 469,950 287,887 2.09%
-
NP to SH 326,150 316,425 214,312 258,855 332,230 472,522 288,317 2.07%
-
Tax Rate 15.97% 5.21% 8.50% -16.95% 1.34% 1.43% -99.75% -
Total Cost 846,109 736,793 693,228 581,194 365,286 174,185 280,911 20.15%
-
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%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 169,980 119,995 100,010 100,030 538,034 64,247 - -
Div Payout % 52.12% 37.92% 46.67% 38.64% 161.95% 13.60% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
NOSH 602,750 583,701 581,453 578,709 575,612 573,829 572,929 0.84%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.82% 30.04% 23.61% 30.81% 47.63% 72.96% 50.61% -
ROE 11.38% 12.24% 9.12% 11.90% 16.12% 19.84% 13.21% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 195.44 180.44 156.08 145.16 121.18 112.25 99.28 11.93%
EPS 54.38 54.21 36.86 44.73 57.72 82.35 50.32 1.30%
DPS 28.34 20.56 17.20 17.30 93.50 11.20 0.00 -
NAPS 4.78 4.43 4.04 3.76 3.58 4.15 3.81 3.84%
Adjusted Per Share Value based on latest NOSH - 578,709
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 63.50 57.05 49.16 45.50 37.78 34.89 30.81 12.79%
EPS 17.67 17.14 11.61 14.02 18.00 25.60 15.62 2.07%
DPS 9.21 6.50 5.42 5.42 29.14 3.48 0.00 -
NAPS 1.5531 1.4007 1.2725 1.1787 1.1163 1.29 1.1824 4.64%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS 20.01 16.55 20.73 21.69 13.17 8.21 9.18 13.85%
EY 5.00 6.04 4.82 4.61 7.59 12.18 10.89 -12.15%
DY 2.60 2.29 2.25 1.78 12.30 1.66 0.00 -
P/NAPS 2.28 2.02 1.89 2.58 2.12 1.63 1.21 11.12%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS 20.23 16.42 22.14 21.60 13.98 6.87 9.62 13.17%
EY 4.94 6.09 4.52 4.63 7.15 14.55 10.40 -11.65%
DY 2.58 2.31 2.11 1.79 11.59 1.98 0.00 -
P/NAPS 2.30 2.01 2.02 2.57 2.25 1.36 1.27 10.39%

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