[TIMECOM] QoQ Cumulative 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- -68.81%
YoY- 55.17%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,223,169 908,297 598,752 293,948 1,113,873 818,530 540,366 71.97%
PBT 423,098 313,769 223,498 125,554 328,128 248,213 163,494 87.94%
Tax -96,194 -80,115 -55,751 -27,592 -14,092 -9,586 -7,861 427.00%
NP 326,904 233,654 167,747 97,962 314,036 238,627 155,633 63.64%
-
NP to SH 328,047 233,692 167,747 97,962 314,036 238,627 155,633 64.02%
-
Tax Rate 22.74% 25.53% 24.94% 21.98% 4.29% 3.86% 4.81% -
Total Cost 896,265 674,643 431,005 195,986 799,837 579,903 384,733 75.28%
-
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% 7.93% 5.85% 3.61% 11.34% 8.91% 6.02% -
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 202.42 150.41 99.82 50.20 190.23 139.96 92.58 68.05%
EPS 54.82 39.18 28.30 16.73 53.73 40.86 26.66 61.35%
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 49.13 32.39 15.90 60.25 44.27 29.23 71.96%
EPS 17.74 12.64 9.07 5.30 16.99 12.91 8.42 63.97%
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 7.98 10.90 18.33 4.85 6.52 9.69 -22.88%
P/EPS 24.42 31.01 38.90 54.99 17.19 22.38 33.64 -19.14%
EY 4.09 3.22 2.57 1.82 5.82 4.47 2.97 23.65%
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 9.31 11.02 22.79 4.90 6.50 9.61 -19.96%
P/EPS 25.60 36.18 39.33 68.38 17.40 22.30 33.38 -16.14%
EY 3.91 2.76 2.54 1.46 5.75 4.48 3.00 19.22%
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