[TCS] QoQ Cumulative 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- 44.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TCS's Result
TCS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 149,199 100,853 60,205 242,643 177,301 109,478 62,694 78.15%
PBT 9,956 7,122 4,341 23,147 15,701 8,701 6,666 30.62%
Tax -2,797 -2,073 -1,335 -6,978 -4,533 -2,629 -1,600 45.06%
NP 7,159 5,049 3,006 16,169 11,168 6,072 5,066 25.90%
-
NP to SH 7,166 5,056 3,015 16,172 11,169 6,072 5,066 25.98%
-
Tax Rate 28.09% 29.11% 30.75% 30.15% 28.87% 30.21% 24.00% -
Total Cost 142,040 95,804 57,199 226,474 166,133 103,406 57,628 82.36%
-
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 35 26 - -
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 8.24% 6.69% 3.81% 21.39% 16.33% 12.49% 11.04% -
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 39.47 28.01 16.72 67.40 49.25 40.55 23.22 42.38%
EPS 1.89 1.40 0.84 4.49 3.10 2.25 1.87 0.71%
DPS 0.00 0.00 0.00 0.02 0.01 0.01 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 24.84 16.79 10.02 40.40 29.52 18.23 10.44 78.13%
EPS 1.19 0.84 0.50 2.69 1.86 1.01 0.84 26.11%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 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 1.13 1.70 3.26 0.82 0.85 0.00 0.00 -
P/EPS 23.47 33.82 65.07 12.24 13.54 0.00 0.00 -
EY 4.26 2.96 1.54 8.17 7.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.04 0.02 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 1.03 1.62 2.93 1.05 0.88 1.06 0.00 -
P/EPS 21.36 32.40 58.51 15.81 14.02 19.12 0.00 -
EY 4.68 3.09 1.71 6.33 7.13 5.23 0.00 -
DY 0.00 0.00 0.00 0.03 0.02 0.02 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