[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 0.72%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,477,408 1,396,362 1,367,042 1,357,026 1,325,328 1,223,169 1,211,062 14.18%
PBT 493,096 532,724 517,377 501,790 501,504 423,098 418,358 11.59%
Tax -127,820 -135,946 -135,198 -132,010 -135,020 -96,194 -106,820 12.72%
NP 365,276 396,778 382,178 369,780 366,484 326,904 311,538 11.20%
-
NP to SH 362,580 393,160 379,424 368,050 365,412 328,047 311,589 10.64%
-
Tax Rate 25.92% 25.52% 26.13% 26.31% 26.92% 22.74% 25.53% -
Total Cost 1,112,132 999,584 984,864 987,246 958,844 896,265 899,524 15.20%
-
Net Worth 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 1.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 385,894 - - - 200,010 - -
Div Payout % - 98.15% - - - 60.97% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2,946,953 1.47%
NOSH 1,825,618 1,825,618 1,825,618 604,711 604,261 604,261 604,261 109.12%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 24.72% 28.42% 27.96% 27.25% 27.65% 26.73% 25.72% -
ROE 12.04% 12.66% 12.06% 12.10% 12.42% 10.77% 10.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 80.93 77.33 75.19 224.43 219.33 202.42 200.55 -45.42%
EPS 19.88 21.63 20.91 60.88 60.48 54.82 52.24 -47.51%
DPS 0.00 21.37 0.00 0.00 0.00 33.10 0.00 -
NAPS 1.65 1.72 1.73 5.03 4.87 5.04 4.88 -51.49%
Adjusted Per Share Value based on latest NOSH - 604,711
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 79.91 75.53 73.94 73.40 71.69 66.16 65.50 14.18%
EPS 19.61 21.27 20.52 19.91 19.76 17.74 16.85 10.65%
DPS 0.00 20.87 0.00 0.00 0.00 10.82 0.00 -
NAPS 1.6293 1.68 1.7012 1.6451 1.5917 1.6473 1.594 1.47%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.30 4.60 4.55 14.06 14.30 13.26 12.00 -
P/RPS 5.31 5.95 6.05 6.26 6.52 6.55 5.98 -7.62%
P/EPS 21.65 21.13 21.80 23.10 23.65 24.42 23.26 -4.67%
EY 4.62 4.73 4.59 4.33 4.23 4.09 4.30 4.90%
DY 0.00 4.65 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 2.61 2.67 2.63 2.80 2.94 2.63 2.46 4.02%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 26/11/20 -
Price 4.43 4.13 4.34 4.65 13.98 13.90 14.00 -
P/RPS 5.47 5.34 5.77 2.07 6.37 6.87 6.98 -15.01%
P/EPS 22.31 18.97 20.80 7.64 23.12 25.60 27.13 -12.23%
EY 4.48 5.27 4.81 13.09 4.33 3.91 3.69 13.82%
DY 0.00 5.17 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 2.68 2.40 2.51 0.92 2.87 2.76 2.87 -4.46%

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