[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.39%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,396,362 1,367,042 1,357,026 1,325,328 1,223,169 1,211,062 1,197,504 10.75%
PBT 532,724 517,377 501,790 501,504 423,098 418,358 446,996 12.37%
Tax -135,946 -135,198 -132,010 -135,020 -96,194 -106,820 -111,502 14.08%
NP 396,778 382,178 369,780 366,484 326,904 311,538 335,494 11.80%
-
NP to SH 393,160 379,424 368,050 365,412 328,047 311,589 335,494 11.12%
-
Tax Rate 25.52% 26.13% 26.31% 26.92% 22.74% 25.53% 24.94% -
Total Cost 999,584 984,864 987,246 958,844 896,265 899,524 862,010 10.34%
-
Net Worth 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 5.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 385,894 - - - 200,010 - - -
Div Payout % 98.15% - - - 60.97% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 5.46%
NOSH 1,825,618 1,825,618 604,711 604,261 604,261 604,261 602,750 108.91%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 28.42% 27.96% 27.25% 27.65% 26.73% 25.72% 28.02% -
ROE 12.66% 12.06% 12.10% 12.42% 10.77% 10.57% 11.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 77.33 75.19 224.43 219.33 202.42 200.55 199.65 -46.77%
EPS 21.63 20.91 60.88 60.48 54.82 52.24 56.60 -47.24%
DPS 21.37 0.00 0.00 0.00 33.10 0.00 0.00 -
NAPS 1.72 1.73 5.03 4.87 5.04 4.88 4.78 -49.31%
Adjusted Per Share Value based on latest NOSH - 604,261
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 75.64 74.05 73.51 71.79 66.26 65.60 64.87 10.75%
EPS 21.30 20.55 19.94 19.79 17.77 16.88 18.17 11.14%
DPS 20.90 0.00 0.00 0.00 10.83 0.00 0.00 -
NAPS 1.6825 1.7037 1.6475 1.5941 1.6497 1.5963 1.5531 5.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.60 4.55 14.06 14.30 13.26 12.00 10.88 -
P/RPS 5.95 6.05 6.26 6.52 6.55 5.98 5.45 6.00%
P/EPS 21.13 21.80 23.10 23.65 24.42 23.26 19.45 5.66%
EY 4.73 4.59 4.33 4.23 4.09 4.30 5.14 -5.37%
DY 4.65 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 2.67 2.63 2.80 2.94 2.63 2.46 2.28 11.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 26/11/20 21/08/20 -
Price 4.13 4.34 4.65 13.98 13.90 14.00 11.00 -
P/RPS 5.34 5.77 2.07 6.37 6.87 6.98 5.51 -2.06%
P/EPS 18.97 20.80 7.64 23.12 25.60 27.13 19.67 -2.38%
EY 5.27 4.81 13.09 4.33 3.91 3.69 5.08 2.47%
DY 5.17 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 2.40 2.51 0.92 2.87 2.76 2.87 2.30 2.86%

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