[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 31.6%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 908,297 598,752 293,948 1,113,873 818,530 540,366 262,542 128.22%
PBT 313,769 223,498 125,554 328,128 248,213 163,494 67,058 178.96%
Tax -80,115 -55,751 -27,592 -14,092 -9,586 -7,861 -3,926 642.65%
NP 233,654 167,747 97,962 314,036 238,627 155,633 63,132 138.69%
-
NP to SH 233,692 167,747 97,962 314,036 238,627 155,633 63,132 138.72%
-
Tax Rate 25.53% 24.94% 21.98% 4.29% 3.86% 4.81% 5.85% -
Total Cost 674,643 431,005 195,986 799,837 579,903 384,733 199,410 124.86%
-
Net Worth 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 12.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 169,980 - - - -
Div Payout % - - - 54.13% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,946,953 2,867,106 2,711,025 2,769,578 2,678,475 2,585,797 2,474,894 12.30%
NOSH 604,261 602,750 585,534 585,534 585,534 583,701 583,701 2.32%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 25.72% 28.02% 33.33% 28.19% 29.15% 28.80% 24.05% -
ROE 7.93% 5.85% 3.61% 11.34% 8.91% 6.02% 2.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 150.41 99.82 50.20 190.23 139.96 92.58 44.98 123.12%
EPS 39.18 28.30 16.73 53.73 40.86 26.66 10.82 135.25%
DPS 0.00 0.00 0.00 29.03 0.00 0.00 0.00 -
NAPS 4.88 4.78 4.63 4.73 4.58 4.43 4.24 9.79%
Adjusted Per Share Value based on latest NOSH - 585,534
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.13 32.39 15.90 60.25 44.27 29.23 14.20 128.23%
EPS 12.64 9.07 5.30 16.99 12.91 8.42 3.41 138.94%
DPS 0.00 0.00 0.00 9.19 0.00 0.00 0.00 -
NAPS 1.594 1.5508 1.4664 1.498 1.4487 1.3986 1.3386 12.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.00 10.88 9.20 9.22 9.13 8.97 8.70 -
P/RPS 7.98 10.90 18.33 4.85 6.52 9.69 19.34 -44.48%
P/EPS 31.01 38.90 54.99 17.19 22.38 33.64 80.44 -46.93%
EY 3.22 2.57 1.82 5.82 4.47 2.97 1.24 88.59%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 2.46 2.28 1.99 1.95 1.99 2.02 2.05 12.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 21/08/20 28/05/20 28/02/20 29/11/19 27/08/19 24/05/19 -
Price 14.00 11.00 11.44 9.33 9.10 8.90 8.90 -
P/RPS 9.31 11.02 22.79 4.90 6.50 9.61 19.79 -39.42%
P/EPS 36.18 39.33 68.38 17.40 22.30 33.38 82.29 -42.09%
EY 2.76 2.54 1.46 5.75 4.48 3.00 1.22 72.07%
DY 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 2.87 2.30 2.47 1.97 1.99 2.01 2.10 23.08%

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