[TIMECOM] YoY Annualized 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- 11.39%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,473,692 1,477,408 1,325,328 1,175,792 1,050,168 922,920 873,672 9.10%
PBT 528,712 493,096 501,504 502,216 268,232 263,880 222,056 15.54%
Tax -71,028 -127,820 -135,020 -110,368 -15,704 -12,120 -9,864 38.94%
NP 457,684 365,276 366,484 391,848 252,528 251,760 212,192 13.66%
-
NP to SH 458,040 362,580 365,412 391,848 252,528 251,760 212,192 13.67%
-
Tax Rate 13.43% 25.92% 26.92% 21.98% 5.85% 4.59% 4.44% -
Total Cost 1,016,008 1,112,132 958,844 783,944 797,640 671,160 661,480 7.41%
-
Net Worth 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 5.54%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,999,945 - - - - - - -
Div Payout % 873.27% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 5.54%
NOSH 1,838,566 1,825,618 604,261 585,534 583,701 581,453 578,495 21.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 31.06% 24.72% 27.65% 33.33% 24.05% 27.28% 24.29% -
ROE 15.48% 12.04% 12.42% 14.45% 10.20% 11.05% 9.91% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 80.17 80.93 219.33 200.81 179.92 158.73 151.02 -10.01%
EPS 24.92 19.88 60.48 66.92 43.28 43.28 36.68 -6.23%
DPS 217.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.65 4.87 4.63 4.24 3.92 3.70 -12.94%
Adjusted Per Share Value based on latest NOSH - 604,261
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 79.71 79.91 71.69 63.60 56.80 49.92 47.26 9.09%
EPS 24.77 19.61 19.76 21.19 13.66 13.62 11.48 13.66%
DPS 216.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6008 1.6293 1.5917 1.4664 1.3386 1.2328 1.1577 5.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.55 4.30 14.30 9.20 8.70 8.36 8.70 -
P/RPS 6.92 5.31 6.52 4.58 4.84 5.27 5.76 3.10%
P/EPS 22.27 21.65 23.65 13.75 20.11 19.31 23.72 -1.04%
EY 4.49 4.62 4.23 7.27 4.97 5.18 4.22 1.03%
DY 39.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 2.61 2.94 1.99 2.05 2.13 2.35 6.60%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 30/05/22 28/05/21 28/05/20 24/05/19 31/05/18 31/05/17 -
Price 5.30 4.43 13.98 11.44 8.90 7.50 9.00 -
P/RPS 6.61 5.47 6.37 5.70 4.95 4.73 5.96 1.73%
P/EPS 21.27 22.31 23.12 17.09 20.57 17.32 24.54 -2.35%
EY 4.70 4.48 4.33 5.85 4.86 5.77 4.08 2.38%
DY 41.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.68 2.87 2.47 2.10 1.91 2.43 5.17%

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