[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 24.78%
YoY- 55.17%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,223,169 1,211,062 1,197,504 1,175,792 1,113,873 1,091,373 1,080,732 8.56%
PBT 423,098 418,358 446,996 502,216 328,128 330,950 326,988 18.64%
Tax -96,194 -106,820 -111,502 -110,368 -14,092 -12,781 -15,722 232.69%
NP 326,904 311,538 335,494 391,848 314,036 318,169 311,266 3.30%
-
NP to SH 328,047 311,589 335,494 391,848 314,036 318,169 311,266 3.54%
-
Tax Rate 22.74% 25.53% 24.94% 21.98% 4.29% 3.86% 4.81% -
Total Cost 896,265 899,524 862,010 783,944 799,837 773,204 769,466 10.65%
-
Net Worth 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 11.47%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 200,010 - - - 169,980 - - -
Div Payout % 60.97% - - - 54.13% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 11.47%
NOSH 604,261 604,261 602,750 585,534 585,534 585,534 583,701 2.32%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 26.73% 25.72% 28.02% 33.33% 28.19% 29.15% 28.80% -
ROE 10.77% 10.57% 11.70% 14.45% 11.34% 11.88% 12.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 202.42 200.55 199.65 200.81 190.23 186.62 185.15 6.09%
EPS 54.82 52.24 56.60 66.92 53.73 54.48 53.32 1.85%
DPS 33.10 0.00 0.00 0.00 29.03 0.00 0.00 -
NAPS 5.04 4.88 4.78 4.63 4.73 4.58 4.43 8.93%
Adjusted Per Share Value based on latest NOSH - 585,534
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.16 65.50 64.77 63.60 60.25 59.03 58.46 8.55%
EPS 17.74 16.85 18.15 21.19 16.99 17.21 16.84 3.51%
DPS 10.82 0.00 0.00 0.00 9.19 0.00 0.00 -
NAPS 1.6473 1.594 1.5508 1.4664 1.498 1.4487 1.3986 11.47%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 13.26 12.00 10.88 9.20 9.22 9.13 8.97 -
P/RPS 6.55 5.98 5.45 4.58 4.85 4.89 4.84 22.23%
P/EPS 24.42 23.26 19.45 13.75 17.19 16.78 16.82 28.07%
EY 4.09 4.30 5.14 7.27 5.82 5.96 5.94 -21.93%
DY 2.50 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 2.63 2.46 2.28 1.99 1.95 1.99 2.02 19.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 21/08/20 28/05/20 28/02/20 29/11/19 27/08/19 -
Price 13.90 14.00 11.00 11.44 9.33 9.10 8.90 -
P/RPS 6.87 6.98 5.51 5.70 4.90 4.88 4.81 26.68%
P/EPS 25.60 27.13 19.67 17.09 17.40 16.73 16.69 32.82%
EY 3.91 3.69 5.08 5.85 5.75 5.98 5.99 -24.65%
DY 2.38 0.00 0.00 0.00 3.11 0.00 0.00 -
P/NAPS 2.76 2.87 2.30 2.47 1.97 1.99 2.01 23.42%

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