[TIMECOM] YoY TTM 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- 11.09%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,545,789 1,434,382 1,260,553 1,145,279 1,015,247 873,008 810,161 11.36%
PBT 576,934 530,622 422,920 386,624 305,899 203,575 384,623 6.98%
Tax -100,222 -134,146 -102,357 -37,758 -17,037 -18,321 38,147 -
NP 476,712 396,476 320,563 348,866 288,862 185,254 422,770 2.02%
-
NP to SH 473,775 392,452 321,438 348,866 288,862 185,254 422,770 1.91%
-
Tax Rate 17.37% 25.28% 24.20% 9.77% 5.57% 9.00% -9.92% -
Total Cost 1,069,077 1,037,906 939,990 796,413 726,385 687,754 387,391 18.42%
-
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 1,568,362 385,894 200,010 169,980 119,995 100,010 176,587 43.88%
Div Payout % 331.04% 98.33% 62.22% 48.72% 41.54% 53.99% 41.77% -
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 30.84% 27.64% 25.43% 30.46% 28.45% 21.22% 52.18% -
ROE 16.01% 13.03% 10.92% 12.87% 11.67% 8.13% 19.75% -
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 84.09 78.57 208.61 195.60 173.93 150.14 140.05 -8.14%
EPS 25.77 21.50 53.20 59.58 49.49 31.86 73.08 -15.94%
DPS 85.43 21.14 33.10 29.03 20.56 17.20 30.60 18.65%
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 83.73 77.70 68.28 62.04 55.00 47.29 43.89 11.36%
EPS 25.66 21.26 17.41 18.90 15.65 10.04 22.90 1.91%
DPS 84.96 20.90 10.83 9.21 6.50 5.42 9.57 43.87%
NAPS 1.6031 1.6317 1.5941 1.4685 1.3406 1.2347 1.1595 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 6.60 5.47 6.85 4.70 5.00 5.57 6.21 1.01%
P/EPS 21.53 20.00 26.88 15.44 17.58 26.24 11.90 10.38%
EY 4.64 5.00 3.72 6.48 5.69 3.81 8.40 -9.41%
DY 15.39 4.92 2.31 3.16 2.36 2.06 3.52 27.85%
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 11.24 8.90 7.50 9.00 -
P/RPS 6.30 5.64 6.70 5.75 5.12 5.00 6.43 -0.33%
P/EPS 20.56 20.61 26.28 18.87 17.98 23.54 12.32 8.90%
EY 4.86 4.85 3.81 5.30 5.56 4.25 8.12 -8.19%
DY 16.12 4.77 2.37 2.58 2.31 2.29 3.40 29.59%
P/NAPS 3.29 2.68 2.87 2.43 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