[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 71.24%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 757,623 742,945 678,513 598,752 540,366 470,583 423,739 10.16%
PBT 167,413 280,491 250,895 223,498 163,494 134,497 93,394 10.21%
Tax 2,211,660 -69,999 -66,005 -55,751 -7,861 -6,619 -4,466 -
NP 2,379,073 210,492 184,890 167,747 155,633 127,878 88,928 72.89%
-
NP to SH 2,377,374 208,922 184,025 167,747 155,633 127,878 88,928 72.87%
-
Tax Rate -1,321.08% 24.96% 26.31% 24.94% 4.81% 4.92% 4.78% -
Total Cost -1,621,450 532,453 493,623 431,005 384,733 342,705 334,811 -
-
Net Worth 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 11.96%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 1,298,946 298,581 - - - - - -
Div Payout % 54.64% 142.92% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,174,052 11.96%
NOSH 1,838,566 1,825,618 604,711 602,750 583,701 581,453 578,205 21.25%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 314.02% 28.33% 27.25% 28.02% 28.80% 27.17% 20.99% -
ROE 55.50% 6.65% 6.05% 5.85% 6.02% 5.44% 4.09% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.21 40.66 112.21 99.82 92.58 80.93 73.29 -9.14%
EPS 129.32 11.44 30.44 28.30 26.66 21.99 15.38 42.57%
DPS 70.65 16.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 1.72 5.03 4.78 4.43 4.04 3.76 -7.66%
Adjusted Per Share Value based on latest NOSH - 602,750
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 41.04 40.24 36.75 32.43 29.27 25.49 22.95 10.16%
EPS 128.78 11.32 9.97 9.09 8.43 6.93 4.82 72.85%
DPS 70.36 16.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3205 1.7025 1.6475 1.5531 1.4007 1.2725 1.1777 11.96%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.20 4.38 14.06 10.88 8.97 7.64 9.70 -
P/RPS 12.62 10.77 12.53 10.90 9.69 9.44 13.24 -0.79%
P/EPS 4.02 38.31 46.20 38.90 33.64 34.74 63.07 -36.78%
EY 24.87 2.61 2.16 2.57 2.97 2.88 1.59 58.10%
DY 13.59 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.55 2.80 2.28 2.02 1.89 2.58 -2.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 29/08/22 27/08/21 21/08/20 27/08/19 28/08/18 28/08/17 -
Price 5.43 4.56 4.65 11.00 8.90 8.16 9.66 -
P/RPS 13.18 11.22 4.14 11.02 9.61 10.08 13.18 0.00%
P/EPS 4.20 39.88 15.28 39.33 33.38 37.10 62.81 -36.27%
EY 23.81 2.51 6.55 2.54 3.00 2.70 1.59 56.96%
DY 13.01 3.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.65 0.92 2.30 2.01 2.02 2.57 -1.61%

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