[TIMECOM] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -10.49%
YoY- -29.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,203,640 1,081,383 954,544 848,319 718,875 666,896 587,468 12.68%
PBT 393,684 335,953 274,324 206,009 334,847 485,170 164,538 15.63%
Tax -84,621 -16,515 -8,260 25,692 -5,515 -6,491 144,662 -
NP 309,063 319,438 266,064 231,701 329,332 478,679 309,200 -0.00%
-
NP to SH 309,101 319,438 266,064 231,701 328,578 481,569 310,064 -0.05%
-
Tax Rate 21.49% 4.92% 3.01% -12.47% 1.65% 1.34% -87.92% -
Total Cost 894,577 761,945 688,480 616,618 389,543 188,217 278,268 21.46%
-
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 2,252,899 4.57%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 169,980 119,995 100,010 100,030 115,123 487,158 - -
Div Payout % 54.99% 37.56% 37.59% 43.17% 35.04% 101.16% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,946,953 2,678,475 2,431,885 2,201,497 2,038,602 2,042,633 2,252,899 4.57%
NOSH 604,261 585,534 583,607 581,453 577,507 575,389 573,256 0.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 25.68% 29.54% 27.87% 27.31% 45.81% 71.78% 52.63% -
ROE 10.49% 11.93% 10.94% 10.52% 16.12% 23.58% 13.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 199.32 184.91 163.68 146.04 124.48 115.90 102.48 11.71%
EPS 51.19 54.62 45.62 39.89 56.90 83.69 54.09 -0.91%
DPS 28.15 20.56 17.20 17.30 20.00 84.70 0.00 -
NAPS 4.88 4.58 4.17 3.79 3.53 3.55 3.93 3.67%
Adjusted Per Share Value based on latest NOSH - 581,453
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.10 58.49 51.63 45.88 38.88 36.07 31.78 12.68%
EPS 16.72 17.28 14.39 12.53 17.77 26.05 16.77 -0.04%
DPS 9.19 6.49 5.41 5.41 6.23 26.35 0.00 -
NAPS 1.594 1.4487 1.3154 1.1908 1.1027 1.1048 1.2186 4.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.00 9.13 8.29 8.88 8.07 6.60 5.11 -
P/RPS 6.02 4.94 5.06 6.08 6.48 5.69 4.99 3.17%
P/EPS 23.44 16.72 18.17 22.26 14.18 7.89 9.45 16.33%
EY 4.27 5.98 5.50 4.49 7.05 12.68 10.58 -14.02%
DY 2.35 2.25 2.07 1.95 2.48 12.83 0.00 -
P/NAPS 2.46 1.99 1.99 2.34 2.29 1.86 1.30 11.20%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 27/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 14.00 9.10 7.99 9.03 7.70 6.71 5.25 -
P/RPS 7.02 4.92 4.88 6.18 6.19 5.79 5.12 5.39%
P/EPS 27.35 16.66 17.51 22.64 13.53 8.02 9.71 18.81%
EY 3.66 6.00 5.71 4.42 7.39 12.47 10.30 -15.82%
DY 2.01 2.26 2.15 1.92 2.60 12.62 0.00 -
P/NAPS 2.87 1.99 1.92 2.38 2.18 1.89 1.34 13.52%

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