[TIMECOM] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.79%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,145,279 1,015,247 873,008 810,161 685,852 636,111 547,128 13.08%
PBT 386,624 305,899 203,575 384,623 452,555 205,061 491,238 -3.90%
Tax -37,758 -17,037 -18,321 38,147 -5,471 -6,098 143,338 -
NP 348,866 288,862 185,254 422,770 447,084 198,963 634,576 -9.48%
-
NP to SH 348,866 288,862 185,254 422,770 447,869 201,089 634,665 -9.48%
-
Tax Rate 9.77% 5.57% 9.00% -9.92% 1.21% 2.97% -29.18% -
Total Cost 796,413 726,385 687,754 387,391 238,768 437,148 -87,448 -
-
Net Worth 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 4.40%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 169,980 119,995 100,010 176,587 461,478 64,247 - -
Div Payout % 48.72% 41.54% 53.99% 41.77% 103.04% 31.95% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 2,092,880 4.40%
NOSH 585,534 583,701 581,453 578,495 575,742 573,823 573,391 0.34%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 30.46% 28.45% 21.22% 52.18% 65.19% 31.28% 115.98% -
ROE 12.87% 11.67% 8.13% 19.75% 21.91% 8.34% 30.32% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 195.60 173.93 150.14 140.05 119.12 110.85 95.42 12.69%
EPS 59.58 49.49 31.86 73.08 77.79 35.04 110.69 -9.80%
DPS 29.03 20.56 17.20 30.60 80.20 11.20 0.00 -
NAPS 4.63 4.24 3.92 3.70 3.55 4.20 3.65 4.03%
Adjusted Per Share Value based on latest NOSH - 578,495
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 61.95 54.91 47.22 43.82 37.10 34.41 29.59 13.09%
EPS 18.87 15.62 10.02 22.87 24.22 10.88 34.33 -9.48%
DPS 9.19 6.49 5.41 9.55 24.96 3.48 0.00 -
NAPS 1.4664 1.3386 1.2328 1.1577 1.1055 1.3036 1.132 4.40%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 9.20 8.70 8.36 8.70 7.28 5.92 3.85 -
P/RPS 4.70 5.00 5.57 6.21 6.11 5.34 4.03 2.59%
P/EPS 15.44 17.58 26.24 11.90 9.36 16.89 3.48 28.15%
EY 6.48 5.69 3.81 8.40 10.69 5.92 28.75 -21.97%
DY 3.16 2.36 2.06 3.52 11.02 1.89 0.00 -
P/NAPS 1.99 2.05 2.13 2.35 2.05 1.41 1.05 11.23%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 24/05/19 31/05/18 31/05/17 31/05/16 27/05/15 26/05/14 -
Price 11.24 8.90 7.50 9.00 7.37 6.10 4.48 -
P/RPS 5.75 5.12 5.00 6.43 6.19 5.50 4.70 3.41%
P/EPS 18.87 17.98 23.54 12.32 9.47 17.41 4.05 29.20%
EY 5.30 5.56 4.25 8.12 10.55 5.74 24.71 -22.61%
DY 2.58 2.31 2.29 3.40 10.88 1.84 0.00 -
P/NAPS 2.43 2.10 1.91 2.43 2.08 1.45 1.23 12.00%

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
Post a Comment