[TIMECOM] QoQ 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- 29.91%
YoY- 55.17%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 314,872 309,545 304,804 293,948 295,343 278,164 277,824 8.66%
PBT 109,329 90,271 97,944 125,554 79,915 84,719 96,436 8.68%
Tax -16,079 -24,364 -28,159 -27,592 -4,506 -1,725 -3,935 154.50%
NP 93,250 65,907 69,785 97,962 75,409 82,994 92,501 0.53%
-
NP to SH 94,355 65,945 69,785 97,962 75,409 82,994 92,501 1.32%
-
Tax Rate 14.71% 26.99% 28.75% 21.98% 5.64% 2.04% 4.08% -
Total Cost 221,622 243,638 235,019 195,986 219,934 195,170 185,323 12.60%
-
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 % 211.98% - - - 225.41% - - -
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 29.62% 21.29% 22.90% 33.33% 25.53% 29.84% 33.29% -
ROE 3.10% 2.24% 2.43% 3.61% 2.72% 3.10% 3.58% -
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 52.11 51.26 50.82 50.20 50.44 47.56 47.60 6.19%
EPS 15.61 10.92 11.63 16.73 12.88 14.19 15.85 -1.00%
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 17.03 16.74 16.49 15.90 15.97 15.05 15.03 8.64%
EPS 5.10 3.57 3.77 5.30 4.08 4.49 5.00 1.32%
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 25.45 23.41 21.41 18.33 18.28 19.20 18.85 22.04%
P/EPS 84.92 109.89 93.52 54.99 71.59 64.33 56.60 30.89%
EY 1.18 0.91 1.07 1.82 1.40 1.55 1.77 -23.59%
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 26.68 27.31 21.65 22.79 18.50 19.13 18.70 26.59%
P/EPS 89.02 128.20 94.55 68.38 72.45 64.12 56.16 35.75%
EY 1.12 0.78 1.06 1.46 1.38 1.56 1.78 -26.46%
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