[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.09%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,485,890 1,477,408 1,396,362 1,367,042 1,357,026 1,325,328 1,223,169 13.89%
PBT 560,982 493,096 532,724 517,377 501,790 501,504 423,098 20.75%
Tax -139,998 -127,820 -135,946 -135,198 -132,010 -135,020 -96,194 28.51%
NP 420,984 365,276 396,778 382,178 369,780 366,484 326,904 18.42%
-
NP to SH 417,844 362,580 393,160 379,424 368,050 365,412 328,047 17.55%
-
Tax Rate 24.96% 25.92% 25.52% 26.13% 26.31% 26.92% 22.74% -
Total Cost 1,064,906 1,112,132 999,584 984,864 987,246 958,844 896,265 12.21%
-
Net Worth 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 597,163 - 385,894 - - - 200,010 107.76%
Div Payout % 142.92% - 98.15% - - - 60.97% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2.12%
NOSH 1,825,618 1,825,618 1,825,618 1,825,618 604,711 604,261 604,261 109.41%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.33% 24.72% 28.42% 27.96% 27.25% 27.65% 26.73% -
ROE 13.29% 12.04% 12.66% 12.06% 12.10% 12.42% 10.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 81.32 80.93 77.33 75.19 224.43 219.33 202.42 -45.64%
EPS 22.88 19.88 21.63 20.91 60.88 60.48 54.82 -44.24%
DPS 32.68 0.00 21.37 0.00 0.00 0.00 33.10 -0.85%
NAPS 1.72 1.65 1.72 1.73 5.03 4.87 5.04 -51.26%
Adjusted Per Share Value based on latest NOSH - 1,825,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.49 80.03 75.64 74.05 73.51 71.79 66.26 13.88%
EPS 22.63 19.64 21.30 20.55 19.94 19.79 17.77 17.54%
DPS 32.35 0.00 20.90 0.00 0.00 0.00 10.83 107.82%
NAPS 1.7025 1.6317 1.6825 1.7037 1.6475 1.5941 1.6497 2.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.38 4.30 4.60 4.55 14.06 14.30 13.26 -
P/RPS 5.39 5.31 5.95 6.05 6.26 6.52 6.55 -12.21%
P/EPS 19.15 21.65 21.13 21.80 23.10 23.65 24.42 -14.99%
EY 5.22 4.62 4.73 4.59 4.33 4.23 4.09 17.71%
DY 7.46 0.00 4.65 0.00 0.00 0.00 2.50 107.68%
P/NAPS 2.55 2.61 2.67 2.63 2.80 2.94 2.63 -2.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 4.56 4.43 4.13 4.34 4.65 13.98 13.90 -
P/RPS 5.61 5.47 5.34 5.77 2.07 6.37 6.87 -12.66%
P/EPS 19.94 22.31 18.97 20.80 7.64 23.12 25.60 -15.38%
EY 5.01 4.48 5.27 4.81 13.09 4.33 3.91 18.02%
DY 7.17 0.00 5.17 0.00 0.00 0.00 2.38 109.01%
P/NAPS 2.65 2.68 2.40 2.51 0.92 2.87 2.76 -2.68%

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