[TIMECOM] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 417,765 368,423 369,352 331,332 293,948 262,542 230,730 10.39%
PBT 150,837 132,178 123,274 125,376 125,554 67,058 65,970 14.76%
Tax -38,560 -17,757 -31,955 -33,755 -27,592 -3,926 -3,030 52.73%
NP 112,277 114,421 91,319 91,621 97,962 63,132 62,940 10.11%
-
NP to SH 110,672 114,510 90,645 91,353 97,962 63,132 62,940 9.85%
-
Tax Rate 25.56% 13.43% 25.92% 26.92% 21.98% 5.85% 4.59% -
Total Cost 305,488 254,002 278,033 239,711 195,986 199,410 167,790 10.49%
-
Net Worth 3,993,306 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 9.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 999,986 - - - - - -
Div Payout % - 873.27% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,993,306 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 9.78%
NOSH 1,848,818 1,838,566 1,825,618 604,261 585,534 583,701 581,453 21.24%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 26.88% 31.06% 24.72% 27.65% 33.33% 24.05% 27.28% -
ROE 2.77% 3.87% 3.01% 3.10% 3.61% 2.55% 2.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.60 20.04 20.23 54.83 50.20 44.98 39.68 -8.94%
EPS 5.99 6.23 4.97 15.12 16.73 10.82 10.82 -9.37%
DPS 0.00 54.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.61 1.65 4.87 4.63 4.24 3.92 -9.44%
Adjusted Per Share Value based on latest NOSH - 604,261
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.63 19.96 20.01 17.95 15.92 14.22 12.50 10.38%
EPS 6.00 6.20 4.91 4.95 5.31 3.42 3.41 9.86%
DPS 0.00 54.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1631 1.6031 1.6317 1.5941 1.4685 1.3406 1.2347 9.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 5.18 5.55 4.30 14.30 9.20 8.70 8.36 -
P/RPS 22.92 27.69 21.25 26.08 18.33 19.34 21.07 1.41%
P/EPS 86.53 89.09 86.60 94.59 54.99 80.44 77.23 1.91%
EY 1.16 1.12 1.15 1.06 1.82 1.24 1.29 -1.75%
DY 0.00 9.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.45 2.61 2.94 1.99 2.05 2.13 2.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 18/05/23 30/05/22 28/05/21 28/05/20 24/05/19 31/05/18 -
Price 5.15 5.30 4.43 13.98 11.44 8.90 7.50 -
P/RPS 22.79 26.44 21.90 25.50 22.79 19.79 18.90 3.16%
P/EPS 86.03 85.08 89.22 92.47 68.38 82.29 69.29 3.66%
EY 1.16 1.18 1.12 1.08 1.46 1.22 1.44 -3.53%
DY 0.00 10.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 3.29 2.68 2.87 2.47 2.10 1.91 3.73%

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