[TIMECOM] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.64%
YoY- -56.18%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,260,553 1,145,279 1,015,247 873,008 810,161 685,852 636,111 12.06%
PBT 422,920 386,624 305,899 203,575 384,623 452,555 205,061 12.81%
Tax -102,357 -37,758 -17,037 -18,321 38,147 -5,471 -6,098 59.94%
NP 320,563 348,866 288,862 185,254 422,770 447,084 198,963 8.26%
-
NP to SH 321,438 348,866 288,862 185,254 422,770 447,869 201,089 8.12%
-
Tax Rate 24.20% 9.77% 5.57% 9.00% -9.92% 1.21% 2.97% -
Total Cost 939,990 796,413 726,385 687,754 387,391 238,768 437,148 13.59%
-
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 200,010 169,980 119,995 100,010 176,587 461,478 64,247 20.81%
Div Payout % 62.22% 48.72% 41.54% 53.99% 41.77% 103.04% 31.95% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 2,043,886 2,410,058 3.38%
NOSH 604,261 585,534 583,701 581,453 578,495 575,742 573,823 0.86%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 25.43% 30.46% 28.45% 21.22% 52.18% 65.19% 31.28% -
ROE 10.92% 12.87% 11.67% 8.13% 19.75% 21.91% 8.34% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 208.61 195.60 173.93 150.14 140.05 119.12 110.85 11.10%
EPS 53.20 59.58 49.49 31.86 73.08 77.79 35.04 7.20%
DPS 33.10 29.03 20.56 17.20 30.60 80.20 11.20 19.77%
NAPS 4.87 4.63 4.24 3.92 3.70 3.55 4.20 2.49%
Adjusted Per Share Value based on latest NOSH - 581,453
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 68.18 61.95 54.91 47.22 43.82 37.10 34.41 12.05%
EPS 17.39 18.87 15.62 10.02 22.87 24.22 10.88 8.12%
DPS 10.82 9.19 6.49 5.41 9.55 24.96 3.48 20.79%
NAPS 1.5917 1.4664 1.3386 1.2328 1.1577 1.1055 1.3036 3.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.30 9.20 8.70 8.36 8.70 7.28 5.92 -
P/RPS 6.85 4.70 5.00 5.57 6.21 6.11 5.34 4.23%
P/EPS 26.88 15.44 17.58 26.24 11.90 9.36 16.89 8.04%
EY 3.72 6.48 5.69 3.81 8.40 10.69 5.92 -7.44%
DY 2.31 3.16 2.36 2.06 3.52 11.02 1.89 3.39%
P/NAPS 2.94 1.99 2.05 2.13 2.35 2.05 1.41 13.01%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 28/05/20 24/05/19 31/05/18 31/05/17 31/05/16 27/05/15 -
Price 13.98 11.24 8.90 7.50 9.00 7.37 6.10 -
P/RPS 6.70 5.75 5.12 5.00 6.43 6.19 5.50 3.34%
P/EPS 26.28 18.87 17.98 23.54 12.32 9.47 17.41 7.09%
EY 3.81 5.30 5.56 4.25 8.12 10.55 5.74 -6.59%
DY 2.37 2.58 2.31 2.29 3.40 10.88 1.84 4.30%
P/NAPS 2.87 2.43 2.10 1.91 2.43 2.08 1.45 12.04%

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