[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.3%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,211,062 1,197,504 1,175,792 1,113,873 1,091,373 1,080,732 1,050,168 9.94%
PBT 418,358 446,996 502,216 328,128 330,950 326,988 268,232 34.38%
Tax -106,820 -111,502 -110,368 -14,092 -12,781 -15,722 -15,704 257.74%
NP 311,538 335,494 391,848 314,036 318,169 311,266 252,528 14.98%
-
NP to SH 311,589 335,494 391,848 314,036 318,169 311,266 252,528 14.99%
-
Tax Rate 25.53% 24.94% 21.98% 4.29% 3.86% 4.81% 5.85% -
Total Cost 899,524 862,010 783,944 799,837 773,204 769,466 797,640 8.32%
-
Net Worth 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 12.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 169,980 - - - -
Div Payout % - - - 54.13% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 12.30%
NOSH 604,261 602,750 585,534 585,534 585,534 583,701 583,701 2.32%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 25.72% 28.02% 33.33% 28.19% 29.15% 28.80% 24.05% -
ROE 10.57% 11.70% 14.45% 11.34% 11.88% 12.04% 10.20% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 200.55 199.65 200.81 190.23 186.62 185.15 179.92 7.48%
EPS 52.24 56.60 66.92 53.73 54.48 53.32 43.28 13.32%
DPS 0.00 0.00 0.00 29.03 0.00 0.00 0.00 -
NAPS 4.88 4.78 4.63 4.73 4.58 4.43 4.24 9.79%
Adjusted Per Share Value based on latest NOSH - 585,534
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.50 64.77 63.60 60.25 59.03 58.46 56.80 9.93%
EPS 16.85 18.15 21.19 16.99 17.21 16.84 13.66 14.97%
DPS 0.00 0.00 0.00 9.19 0.00 0.00 0.00 -
NAPS 1.594 1.5508 1.4664 1.498 1.4487 1.3986 1.3386 12.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.00 10.88 9.20 9.22 9.13 8.97 8.70 -
P/RPS 5.98 5.45 4.58 4.85 4.89 4.84 4.84 15.09%
P/EPS 23.26 19.45 13.75 17.19 16.78 16.82 20.11 10.15%
EY 4.30 5.14 7.27 5.82 5.96 5.94 4.97 -9.17%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 2.46 2.28 1.99 1.95 1.99 2.02 2.05 12.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 21/08/20 28/05/20 28/02/20 29/11/19 27/08/19 24/05/19 -
Price 14.00 11.00 11.44 9.33 9.10 8.90 8.90 -
P/RPS 6.98 5.51 5.70 4.90 4.88 4.81 4.95 25.66%
P/EPS 27.13 19.67 17.09 17.40 16.73 16.69 20.57 20.20%
EY 3.69 5.08 5.85 5.75 5.98 5.99 4.86 -16.73%
DY 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 2.87 2.30 2.47 1.97 1.99 2.01 2.10 23.08%

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