[TIMECOM] QoQ Cumulative 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- 40.38%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,025,282 678,513 331,332 1,223,169 908,297 598,752 293,948 129.81%
PBT 388,033 250,895 125,376 423,098 313,769 223,498 125,554 112.02%
Tax -101,399 -66,005 -33,755 -96,194 -80,115 -55,751 -27,592 137.95%
NP 286,634 184,890 91,621 326,904 233,654 167,747 97,962 104.43%
-
NP to SH 284,568 184,025 91,353 328,047 233,692 167,747 97,962 103.45%
-
Tax Rate 26.13% 26.31% 26.92% 22.74% 25.53% 24.94% 21.98% -
Total Cost 738,648 493,623 239,711 896,265 674,643 431,005 195,986 141.98%
-
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 9.05% 6.05% 3.10% 10.77% 7.93% 5.85% 3.61% -
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 56.39 112.21 54.83 202.42 150.41 99.82 50.20 8.05%
EPS 15.68 30.44 15.12 54.82 39.18 28.30 16.73 -4.22%
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 55.46 36.70 17.92 66.16 49.13 32.39 15.90 129.82%
EPS 15.39 9.95 4.94 17.74 12.64 9.07 5.30 103.40%
DPS 0.00 0.00 0.00 10.82 0.00 0.00 0.00 -
NAPS 1.7012 1.6451 1.5917 1.6473 1.594 1.5508 1.4664 10.39%
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 8.07 12.53 26.08 6.55 7.98 10.90 18.33 -42.09%
P/EPS 29.07 46.20 94.59 24.42 31.01 38.90 54.99 -34.59%
EY 3.44 2.16 1.06 4.09 3.22 2.57 1.82 52.81%
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 7.70 4.14 25.50 6.87 9.31 11.02 22.79 -51.45%
P/EPS 27.73 15.28 92.47 25.60 36.18 39.33 68.38 -45.18%
EY 3.61 6.55 1.08 3.91 2.76 2.54 1.46 82.75%
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