[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 71.24%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 331,332 1,223,169 908,297 598,752 293,948 1,113,873 818,530 -45.24%
PBT 125,376 423,098 313,769 223,498 125,554 328,128 248,213 -36.54%
Tax -33,755 -96,194 -80,115 -55,751 -27,592 -14,092 -9,586 131.27%
NP 91,621 326,904 233,654 167,747 97,962 314,036 238,627 -47.14%
-
NP to SH 91,353 328,047 233,692 167,747 97,962 314,036 238,627 -47.24%
-
Tax Rate 26.92% 22.74% 25.53% 24.94% 21.98% 4.29% 3.86% -
Total Cost 239,711 896,265 674,643 431,005 195,986 799,837 579,903 -44.47%
-
Net Worth 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 6.46%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 200,010 - - - 169,980 - -
Div Payout % - 60.97% - - - 54.13% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 6.46%
NOSH 604,261 604,261 604,261 602,750 585,534 585,534 585,534 2.11%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 27.65% 26.73% 25.72% 28.02% 33.33% 28.19% 29.15% -
ROE 3.10% 10.77% 7.93% 5.85% 3.61% 11.34% 8.91% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 54.83 202.42 150.41 99.82 50.20 190.23 139.96 -46.42%
EPS 15.12 54.82 39.18 28.30 16.73 53.73 40.86 -48.42%
DPS 0.00 33.10 0.00 0.00 0.00 29.03 0.00 -
NAPS 4.87 5.04 4.88 4.78 4.63 4.73 4.58 4.17%
Adjusted Per Share Value based on latest NOSH - 602,750
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.92 66.16 49.13 32.39 15.90 60.25 44.27 -45.24%
EPS 4.94 17.74 12.64 9.07 5.30 16.99 12.91 -47.26%
DPS 0.00 10.82 0.00 0.00 0.00 9.19 0.00 -
NAPS 1.5917 1.6473 1.594 1.5508 1.4664 1.498 1.4487 6.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 14.30 13.26 12.00 10.88 9.20 9.22 9.13 -
P/RPS 26.08 6.55 7.98 10.90 18.33 4.85 6.52 151.77%
P/EPS 94.59 24.42 31.01 38.90 54.99 17.19 22.38 161.18%
EY 1.06 4.09 3.22 2.57 1.82 5.82 4.47 -61.65%
DY 0.00 2.50 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 2.94 2.63 2.46 2.28 1.99 1.95 1.99 29.68%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 26/11/20 21/08/20 28/05/20 28/02/20 29/11/19 -
Price 13.98 13.90 14.00 11.00 11.44 9.33 9.10 -
P/RPS 25.50 6.87 9.31 11.02 22.79 4.90 6.50 148.53%
P/EPS 92.47 25.60 36.18 39.33 68.38 17.40 22.30 157.88%
EY 1.08 3.91 2.76 2.54 1.46 5.75 4.48 -61.23%
DY 0.00 2.38 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 2.87 2.76 2.87 2.30 2.47 1.97 1.99 27.62%

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