[TIMECOM] QoQ 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- 43.08%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 346,769 347,181 331,332 314,872 309,545 304,804 293,948 11.63%
PBT 137,138 125,519 125,376 109,329 90,271 97,944 125,554 6.05%
Tax -35,394 -32,250 -33,755 -16,079 -24,364 -28,159 -27,592 18.04%
NP 101,744 93,269 91,621 93,250 65,907 69,785 97,962 2.55%
-
NP to SH 100,543 92,672 91,353 94,355 65,945 69,785 97,962 1.74%
-
Tax Rate 25.81% 25.69% 26.92% 14.71% 26.99% 28.75% 21.98% -
Total Cost 245,025 253,912 239,711 221,622 243,638 235,019 195,986 16.03%
-
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 % - - - 211.98% - - - -
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 29.34% 26.86% 27.65% 29.62% 21.29% 22.90% 33.33% -
ROE 3.20% 3.05% 3.10% 3.10% 2.24% 2.43% 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 19.07 57.42 54.83 52.11 51.26 50.82 50.20 -47.51%
EPS 5.53 15.33 15.12 15.61 10.92 11.63 16.73 -52.16%
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 18.78 18.81 17.95 17.06 16.77 16.51 15.92 11.63%
EPS 5.45 5.02 4.95 5.11 3.57 3.78 5.31 1.74%
DPS 0.00 0.00 0.00 10.83 0.00 0.00 0.00 -
NAPS 1.7037 1.6475 1.5941 1.6497 1.5963 1.5531 1.4685 10.40%
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 23.85 24.49 26.08 25.45 23.41 21.41 18.33 19.16%
P/EPS 82.27 91.74 94.59 84.92 109.89 93.52 54.99 30.77%
EY 1.22 1.09 1.06 1.18 0.91 1.07 1.82 -23.38%
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 22.75 8.10 25.50 26.68 27.31 21.65 22.79 -0.11%
P/EPS 78.48 30.34 92.47 89.02 128.20 94.55 68.38 9.61%
EY 1.27 3.30 1.08 1.12 0.78 1.06 1.46 -8.86%
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