[TCS] QoQ TTM 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?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 214,541 234,018 240,154 242,643 177,301 109,478 62,694 126.91%
PBT 17,402 21,568 20,822 23,147 15,701 8,701 6,666 89.48%
Tax -5,242 -6,422 -6,713 -6,978 -4,533 -2,629 -1,600 120.43%
NP 12,160 15,146 14,109 16,169 11,168 6,072 5,066 79.17%
-
NP to SH 12,185 15,165 14,121 16,172 11,169 6,072 5,066 79.42%
-
Tax Rate 30.12% 29.78% 32.24% 30.15% 28.87% 30.21% 24.00% -
Total Cost 202,381 218,872 226,045 226,474 166,133 103,406 57,628 130.86%
-
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 35 35 62 62 26 26 - -
Div Payout % 0.30% 0.24% 0.45% 0.39% 0.24% 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 5.67% 6.47% 5.87% 6.66% 6.30% 5.55% 8.08% -
ROE 14.02% 20.06% 17.83% 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 56.76 65.01 66.71 67.40 49.25 40.55 23.22 81.36%
EPS 3.22 4.21 3.92 4.49 3.10 2.25 1.88 43.10%
DPS 0.01 0.01 0.02 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 36.12 39.40 40.43 40.85 29.85 18.43 10.55 126.98%
EPS 2.05 2.55 2.38 2.72 1.88 1.02 0.85 79.74%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1464 0.1273 0.1333 0.1273 0.1152 0.0818 0.0773 53.01%
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 0.78 0.73 0.82 0.82 0.85 0.00 0.00 -
P/EPS 13.80 11.28 13.89 12.24 13.54 0.00 0.00 -
EY 7.24 8.87 7.20 8.17 7.39 0.00 0.00 -
DY 0.02 0.02 0.03 0.03 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 - - - -
Price 0.405 0.455 0.49 0.71 0.00 0.00 0.00 -
P/RPS 0.71 0.70 0.73 1.05 0.00 0.00 0.00 -
P/EPS 12.56 10.80 12.49 15.81 0.00 0.00 0.00 -
EY 7.96 9.26 8.01 6.33 0.00 0.00 0.00 -
DY 0.02 0.02 0.04 0.02 0.00 0.00 0.00 -
P/NAPS 1.76 2.17 2.23 3.38 0.00 0.00 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