[TIMECOM] QoQ 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- -5.5%
YoY- -20.54%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 347,181 331,332 314,872 309,545 304,804 293,948 295,343 11.39%
PBT 125,519 125,376 109,329 90,271 97,944 125,554 79,915 35.15%
Tax -32,250 -33,755 -16,079 -24,364 -28,159 -27,592 -4,506 271.83%
NP 93,269 91,621 93,250 65,907 69,785 97,962 75,409 15.23%
-
NP to SH 92,672 91,353 94,355 65,945 69,785 97,962 75,409 14.74%
-
Tax Rate 25.69% 26.92% 14.71% 26.99% 28.75% 21.98% 5.64% -
Total Cost 253,912 239,711 221,622 243,638 235,019 195,986 219,934 10.06%
-
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 % - - 211.98% - - - 225.41% -
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 26.86% 27.65% 29.62% 21.29% 22.90% 33.33% 25.53% -
ROE 3.05% 3.10% 3.10% 2.24% 2.43% 3.61% 2.72% -
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 57.42 54.83 52.11 51.26 50.82 50.20 50.44 9.03%
EPS 15.33 15.12 15.61 10.92 11.63 16.73 12.88 12.32%
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 18.81 17.95 17.06 16.77 16.51 15.92 16.00 11.40%
EPS 5.02 4.95 5.11 3.57 3.78 5.31 4.08 14.83%
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 24.49 26.08 25.45 23.41 21.41 18.33 18.28 21.54%
P/EPS 91.74 94.59 84.92 109.89 93.52 54.99 71.59 17.99%
EY 1.09 1.06 1.18 0.91 1.07 1.82 1.40 -15.38%
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 8.10 25.50 26.68 27.31 21.65 22.79 18.50 -42.36%
P/EPS 30.34 92.47 89.02 128.20 94.55 68.38 72.45 -44.05%
EY 3.30 1.08 1.12 0.78 1.06 1.46 1.38 78.91%
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