[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.31%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 678,513 331,332 1,223,169 908,297 598,752 293,948 1,113,873 -28.16%
PBT 250,895 125,376 423,098 313,769 223,498 125,554 328,128 -16.39%
Tax -66,005 -33,755 -96,194 -80,115 -55,751 -27,592 -14,092 180.20%
NP 184,890 91,621 326,904 233,654 167,747 97,962 314,036 -29.77%
-
NP to SH 184,025 91,353 328,047 233,692 167,747 97,962 314,036 -29.99%
-
Tax Rate 26.31% 26.92% 22.74% 25.53% 24.94% 21.98% 4.29% -
Total Cost 493,623 239,711 896,265 674,643 431,005 195,986 799,837 -27.53%
-
Net Worth 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 6.44%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 200,010 - - - 169,980 -
Div Payout % - - 60.97% - - - 54.13% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,041,424 2,942,755 3,045,479 2,946,953 2,867,106 2,711,025 2,769,578 6.44%
NOSH 604,711 604,261 604,261 604,261 602,750 585,534 585,534 2.17%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 27.25% 27.65% 26.73% 25.72% 28.02% 33.33% 28.19% -
ROE 6.05% 3.10% 10.77% 7.93% 5.85% 3.61% 11.34% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 112.21 54.83 202.42 150.41 99.82 50.20 190.23 -29.68%
EPS 30.44 15.12 54.82 39.18 28.30 16.73 53.73 -31.55%
DPS 0.00 0.00 33.10 0.00 0.00 0.00 29.03 -
NAPS 5.03 4.87 5.04 4.88 4.78 4.63 4.73 4.18%
Adjusted Per Share Value based on latest NOSH - 604,261
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.75 17.95 66.26 49.20 32.43 15.92 60.34 -28.17%
EPS 9.97 4.95 17.77 12.66 9.09 5.31 17.01 -29.98%
DPS 0.00 0.00 10.83 0.00 0.00 0.00 9.21 -
NAPS 1.6475 1.5941 1.6497 1.5963 1.5531 1.4685 1.5003 6.44%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 14.06 14.30 13.26 12.00 10.88 9.20 9.22 -
P/RPS 12.53 26.08 6.55 7.98 10.90 18.33 4.85 88.38%
P/EPS 46.20 94.59 24.42 31.01 38.90 54.99 17.19 93.42%
EY 2.16 1.06 4.09 3.22 2.57 1.82 5.82 -48.38%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.15 -
P/NAPS 2.80 2.94 2.63 2.46 2.28 1.99 1.95 27.30%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 26/11/20 21/08/20 28/05/20 28/02/20 -
Price 4.65 13.98 13.90 14.00 11.00 11.44 9.33 -
P/RPS 4.14 25.50 6.87 9.31 11.02 22.79 4.90 -10.63%
P/EPS 15.28 92.47 25.60 36.18 39.33 68.38 17.40 -8.30%
EY 6.55 1.08 3.91 2.76 2.54 1.46 5.75 9.08%
DY 0.00 0.00 2.38 0.00 0.00 0.00 3.11 -
P/NAPS 0.92 2.87 2.76 2.87 2.30 2.47 1.97 -39.83%

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