[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 5.28%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,367,042 1,357,026 1,325,328 1,223,169 1,211,062 1,197,504 1,175,792 10.55%
PBT 517,377 501,790 501,504 423,098 418,358 446,996 502,216 2.00%
Tax -135,198 -132,010 -135,020 -96,194 -106,820 -111,502 -110,368 14.47%
NP 382,178 369,780 366,484 326,904 311,538 335,494 391,848 -1.65%
-
NP to SH 379,424 368,050 365,412 328,047 311,589 335,494 391,848 -2.12%
-
Tax Rate 26.13% 26.31% 26.92% 22.74% 25.53% 24.94% 21.98% -
Total Cost 984,864 987,246 958,844 896,265 899,524 862,010 783,944 16.41%
-
Net Worth 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 10.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 200,010 - - - -
Div Payout % - - - 60.97% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 10.40%
NOSH 1,825,618 604,711 604,261 604,261 604,261 602,750 585,534 113.27%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 27.96% 27.25% 27.65% 26.73% 25.72% 28.02% 33.33% -
ROE 12.06% 12.10% 12.42% 10.77% 10.57% 11.70% 14.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.19 224.43 219.33 202.42 200.55 199.65 200.81 -48.01%
EPS 20.91 60.88 60.48 54.82 52.24 56.60 66.92 -53.92%
DPS 0.00 0.00 0.00 33.10 0.00 0.00 0.00 -
NAPS 1.73 5.03 4.87 5.04 4.88 4.78 4.63 -48.09%
Adjusted Per Share Value based on latest NOSH - 604,261
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 74.05 73.51 71.79 66.26 65.60 64.87 63.69 10.55%
EPS 20.55 19.94 19.79 17.77 16.88 18.17 21.23 -2.14%
DPS 0.00 0.00 0.00 10.83 0.00 0.00 0.00 -
NAPS 1.7037 1.6475 1.5941 1.6497 1.5963 1.5531 1.4685 10.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.55 14.06 14.30 13.26 12.00 10.88 9.20 -
P/RPS 6.05 6.26 6.52 6.55 5.98 5.45 4.58 20.37%
P/EPS 21.80 23.10 23.65 24.42 23.26 19.45 13.75 35.92%
EY 4.59 4.33 4.23 4.09 4.30 5.14 7.27 -26.38%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 2.63 2.80 2.94 2.63 2.46 2.28 1.99 20.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 28/05/21 26/02/21 26/11/20 21/08/20 28/05/20 -
Price 4.34 4.65 13.98 13.90 14.00 11.00 11.44 -
P/RPS 5.77 2.07 6.37 6.87 6.98 5.51 5.70 0.81%
P/EPS 20.80 7.64 23.12 25.60 27.13 19.67 17.09 13.98%
EY 4.81 13.09 4.33 3.91 3.69 5.08 5.85 -12.22%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 2.51 0.92 2.87 2.76 2.87 2.30 2.47 1.07%

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