[TCS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TCS] TCS GROUP HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 8.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Annualized 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 198,932 201,706 240,820 242,643 236,401 218,956 250,776 -14.29%
PBT 13,274 14,244 17,364 23,147 20,934 17,402 26,664 -37.16%
Tax -3,729 -4,146 -5,340 -6,978 -6,044 -5,258 -6,400 -30.21%
NP 9,545 10,098 12,024 16,169 14,890 12,144 20,264 -39.43%
-
NP to SH 9,554 10,112 12,060 16,172 14,892 12,144 20,264 -39.39%
-
Tax Rate 28.09% 29.11% 30.75% 30.15% 28.87% 30.21% 24.00% -
Total Cost 189,386 191,608 228,796 226,474 221,510 206,812 230,512 -12.26%
-
Net Worth 86,940 75,599 79,199 75,599 68,399 48,600 45,900 53.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 71 47 53 - -
Div Payout % - - - 0.45% 0.32% 0.44% - -
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 86,940 75,599 79,199 75,599 68,399 48,600 45,900 53.02%
NOSH 378,000 360,000 360,000 360,000 360,000 270,000 270,000 25.12%
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 4.80% 5.01% 4.99% 6.66% 6.30% 5.55% 8.08% -
ROE 10.99% 13.38% 15.23% 21.39% 21.77% 24.99% 44.15% -
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 52.63 56.03 66.89 67.40 65.67 81.09 92.88 -31.49%
EPS 2.52 2.80 3.36 4.49 4.13 4.50 7.48 -51.55%
DPS 0.00 0.00 0.00 0.02 0.01 0.02 0.00 -
NAPS 0.23 0.21 0.22 0.21 0.19 0.18 0.17 22.30%
Adjusted Per Share Value based on latest NOSH - 360,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.12 33.58 40.10 40.40 39.36 36.46 41.75 -14.29%
EPS 1.59 1.68 2.01 2.69 2.48 2.02 3.37 -39.36%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.1448 0.1259 0.1319 0.1259 0.1139 0.0809 0.0764 53.09%
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 - - -
Price 0.445 0.475 0.545 0.55 0.42 0.00 0.00 -
P/RPS 0.85 0.85 0.81 0.82 0.64 0.00 0.00 -
P/EPS 17.61 16.91 16.27 12.24 10.15 0.00 0.00 -
EY 5.68 5.91 6.15 8.17 9.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.04 0.03 0.00 0.00 -
P/NAPS 1.93 2.26 2.48 2.62 2.21 0.00 0.00 -
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 30/11/21 30/08/21 24/05/21 25/02/21 25/11/20 27/08/20 20/07/20 -
Price 0.405 0.455 0.49 0.71 0.435 0.43 0.00 -
P/RPS 0.77 0.81 0.73 1.05 0.66 0.53 0.00 -
P/EPS 16.02 16.20 14.63 15.81 10.52 9.56 0.00 -
EY 6.24 6.17 6.84 6.33 9.51 10.46 0.00 -
DY 0.00 0.00 0.00 0.03 0.03 0.05 0.00 -
P/NAPS 1.76 2.17 2.23 3.38 2.29 2.39 0.00 -

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