[TIMECOM] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -68.81%
YoY- 55.17%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 368,423 369,352 331,332 293,948 262,542 230,730 218,418 9.10%
PBT 132,178 123,274 125,376 125,554 67,058 65,970 55,514 15.54%
Tax -17,757 -31,955 -33,755 -27,592 -3,926 -3,030 -2,466 38.94%
NP 114,421 91,319 91,621 97,962 63,132 62,940 53,048 13.66%
-
NP to SH 114,510 90,645 91,353 97,962 63,132 62,940 53,048 13.67%
-
Tax Rate 13.43% 25.92% 26.92% 21.98% 5.85% 4.59% 4.44% -
Total Cost 254,002 278,033 239,711 195,986 199,410 167,790 165,370 7.41%
-
Net Worth 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 5.54%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 999,986 - - - - - - -
Div Payout % 873.27% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,959,518 3,012,271 2,942,755 2,711,025 2,474,894 2,279,299 2,140,431 5.54%
NOSH 1,838,566 1,825,618 604,261 585,534 583,701 581,453 578,495 21.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 31.06% 24.72% 27.65% 33.33% 24.05% 27.28% 24.29% -
ROE 3.87% 3.01% 3.10% 3.61% 2.55% 2.76% 2.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 20.04 20.23 54.83 50.20 44.98 39.68 37.76 -10.01%
EPS 6.23 4.97 15.12 16.73 10.82 10.82 9.17 -6.23%
DPS 54.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.65 4.87 4.63 4.24 3.92 3.70 -12.94%
Adjusted Per Share Value based on latest NOSH - 585,534
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.93 19.98 17.92 15.90 14.20 12.48 11.81 9.10%
EPS 6.19 4.90 4.94 5.30 3.41 3.40 2.87 13.66%
DPS 54.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6008 1.6293 1.5917 1.4664 1.3386 1.2328 1.1577 5.54%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.55 4.30 14.30 9.20 8.70 8.36 8.70 -
P/RPS 27.69 21.25 26.08 18.33 19.34 21.07 23.04 3.10%
P/EPS 89.09 86.60 94.59 54.99 80.44 77.23 94.87 -1.04%
EY 1.12 1.15 1.06 1.82 1.24 1.29 1.05 1.08%
DY 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 2.61 2.94 1.99 2.05 2.13 2.35 6.60%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 30/05/22 28/05/21 28/05/20 24/05/19 31/05/18 31/05/17 -
Price 5.30 4.43 13.98 11.44 8.90 7.50 9.00 -
P/RPS 26.44 21.90 25.50 22.79 19.79 18.90 23.84 1.73%
P/EPS 85.08 89.22 92.47 68.38 82.29 69.29 98.15 -2.35%
EY 1.18 1.12 1.08 1.46 1.22 1.44 1.02 2.45%
DY 10.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.68 2.87 2.47 2.10 1.91 2.43 5.17%

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