[TIMECOM] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.1%
YoY- -31.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,081,383 954,544 848,319 718,875 666,896 587,468 520,852 12.94%
PBT 335,953 274,324 206,009 334,847 485,170 164,538 512,664 -6.79%
Tax -16,515 -8,260 25,692 -5,515 -6,491 144,662 33,275 -
NP 319,438 266,064 231,701 329,332 478,679 309,200 545,939 -8.54%
-
NP to SH 319,438 266,064 231,701 328,578 481,569 310,064 545,939 -8.54%
-
Tax Rate 4.92% 3.01% -12.47% 1.65% 1.34% -87.92% -6.49% -
Total Cost 761,945 688,480 616,618 389,543 188,217 278,268 -25,087 -
-
Net Worth 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 2,252,899 1,798,716 6.85%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 119,995 100,010 100,030 115,123 487,158 - - -
Div Payout % 37.56% 37.59% 43.17% 35.04% 101.16% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 2,252,899 1,798,716 6.85%
NOSH 585,534 583,607 581,453 577,507 575,389 573,256 572,839 0.36%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 29.54% 27.87% 27.31% 45.81% 71.78% 52.63% 104.82% -
ROE 11.93% 10.94% 10.52% 16.12% 23.58% 13.76% 30.35% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 184.91 163.68 146.04 124.48 115.90 102.48 90.92 12.55%
EPS 54.62 45.62 39.89 56.90 83.69 54.09 95.30 -8.85%
DPS 20.56 17.20 17.30 20.00 84.70 0.00 0.00 -
NAPS 4.58 4.17 3.79 3.53 3.55 3.93 3.14 6.49%
Adjusted Per Share Value based on latest NOSH - 577,507
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 58.49 51.63 45.88 38.88 36.07 31.78 28.17 12.94%
EPS 17.28 14.39 12.53 17.77 26.05 16.77 29.53 -8.54%
DPS 6.49 5.41 5.41 6.23 26.35 0.00 0.00 -
NAPS 1.4487 1.3154 1.1908 1.1027 1.1048 1.2186 0.9729 6.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 9.13 8.29 8.88 8.07 6.60 5.11 3.80 -
P/RPS 4.94 5.06 6.08 6.48 5.69 4.99 4.18 2.82%
P/EPS 16.72 18.17 22.26 14.18 7.89 9.45 3.99 26.95%
EY 5.98 5.50 4.49 7.05 12.68 10.58 25.08 -21.24%
DY 2.25 2.07 1.95 2.48 12.83 0.00 0.00 -
P/NAPS 1.99 1.99 2.34 2.29 1.86 1.30 1.21 8.64%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 25/11/14 21/11/13 -
Price 9.10 7.99 9.03 7.70 6.71 5.25 4.04 -
P/RPS 4.92 4.88 6.18 6.19 5.79 5.12 4.44 1.72%
P/EPS 16.66 17.51 22.64 13.53 8.02 9.71 4.24 25.60%
EY 6.00 5.71 4.42 7.39 12.47 10.30 23.59 -20.39%
DY 2.26 2.15 1.92 2.60 12.62 0.00 0.00 -
P/NAPS 1.99 1.92 2.38 2.18 1.89 1.34 1.29 7.48%

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