[TIMECOM] QoQ Cumulative 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- -72.15%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative 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 1,025,282 678,513 331,332 1,223,169 908,297 598,752 75.58%
PBT 532,724 388,033 250,895 125,376 423,098 313,769 223,498 78.15%
Tax -135,946 -101,399 -66,005 -33,755 -96,194 -80,115 -55,751 80.87%
NP 396,778 286,634 184,890 91,621 326,904 233,654 167,747 77.24%
-
NP to SH 393,160 284,568 184,025 91,353 328,047 233,692 167,747 76.17%
-
Tax Rate 25.52% 26.13% 26.31% 26.92% 22.74% 25.53% 24.94% -
Total Cost 999,584 738,648 493,623 239,711 896,265 674,643 431,005 74.94%
-
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% 9.05% 6.05% 3.10% 10.77% 7.93% 5.85% -
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 56.39 112.21 54.83 202.42 150.41 99.82 -15.61%
EPS 21.63 15.68 30.44 15.12 54.82 39.18 28.30 -16.36%
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 55.54 36.75 17.95 66.26 49.20 32.43 75.60%
EPS 21.30 15.41 9.97 4.95 17.77 12.66 9.09 76.14%
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 8.07 12.53 26.08 6.55 7.98 10.90 -33.13%
P/EPS 21.13 29.07 46.20 94.59 24.42 31.01 38.90 -33.35%
EY 4.73 3.44 2.16 1.06 4.09 3.22 2.57 50.01%
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 7.70 4.14 25.50 6.87 9.31 11.02 -38.22%
P/EPS 18.97 27.73 15.28 92.47 25.60 36.18 39.33 -38.41%
EY 5.27 3.61 6.55 1.08 3.91 2.76 2.54 62.45%
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