[TIMECOM] QoQ 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- -3.18%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 371,080 346,769 347,181 331,332 314,872 309,545 304,804 13.97%
PBT 144,691 137,138 125,519 125,376 109,329 90,271 97,944 29.61%
Tax -34,547 -35,394 -32,250 -33,755 -16,079 -24,364 -28,159 14.56%
NP 110,144 101,744 93,269 91,621 93,250 65,907 69,785 35.44%
-
NP to SH 108,592 100,543 92,672 91,353 94,355 65,945 69,785 34.17%
-
Tax Rate 23.88% 25.81% 25.69% 26.92% 14.71% 26.99% 28.75% -
Total Cost 260,936 245,025 253,912 239,711 221,622 243,638 235,019 7.20%
-
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 % 355.36% - - - 211.98% - - -
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 29.68% 29.34% 26.86% 27.65% 29.62% 21.29% 22.90% -
ROE 3.50% 3.20% 3.05% 3.10% 3.10% 2.24% 2.43% -
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 20.55 19.07 57.42 54.83 52.11 51.26 50.82 -45.22%
EPS 6.01 5.53 15.33 15.12 15.61 10.92 11.63 -35.52%
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 20.07 18.76 18.78 17.92 17.03 16.74 16.49 13.95%
EPS 5.87 5.44 5.01 4.94 5.10 3.57 3.77 34.22%
DPS 20.87 0.00 0.00 0.00 10.82 0.00 0.00 -
NAPS 1.68 1.7012 1.6451 1.5917 1.6473 1.594 1.5508 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 22.38 23.85 24.49 26.08 25.45 23.41 21.41 2.98%
P/EPS 76.49 82.27 91.74 94.59 84.92 109.89 93.52 -12.50%
EY 1.31 1.22 1.09 1.06 1.18 0.91 1.07 14.40%
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 20.10 22.75 8.10 25.50 26.68 27.31 21.65 -4.81%
P/EPS 68.68 78.48 30.34 92.47 89.02 128.20 94.55 -19.14%
EY 1.46 1.27 3.30 1.08 1.12 0.78 1.06 23.72%
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