[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 4.48%
YoY- 658.08%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 836,253 417,765 1,590,950 1,168,694 757,623 368,423 1,454,834 -30.89%
PBT 286,306 150,837 435,411 317,252 167,413 132,178 517,284 -32.61%
Tax -74,256 -38,560 2,139,494 2,170,274 2,211,660 -17,757 -63,674 10.80%
NP 212,050 112,277 2,574,905 2,487,526 2,379,073 114,421 453,610 -39.79%
-
NP to SH 209,720 110,672 2,568,880 2,483,971 2,377,374 114,510 449,910 -39.90%
-
Tax Rate 25.94% 25.56% -491.37% -684.09% -1,321.08% 13.43% 12.31% -
Total Cost 624,203 305,488 -983,955 -1,318,832 -1,621,450 254,002 1,001,224 -27.04%
-
Net Worth 4,067,401 3,993,306 4,136,918 4,093,926 4,283,858 2,959,518 3,122,196 19.30%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 349,981 - 1,584,587 1,302,864 1,298,946 999,986 569,892 -27.77%
Div Payout % 166.88% - 61.68% 52.45% 54.64% 873.27% 126.67% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 4,067,401 3,993,306 4,136,918 4,093,926 4,283,858 2,959,518 3,122,196 19.30%
NOSH 1,848,818 1,848,818 1,846,838 1,846,838 1,838,566 1,838,566 1,836,586 0.44%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 25.36% 26.88% 161.85% 212.85% 314.02% 31.06% 31.18% -
ROE 5.16% 2.77% 62.10% 60.67% 55.50% 3.87% 14.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.23 22.60 86.14 63.37 41.21 20.04 79.21 -31.19%
EPS 11.34 5.99 139.47 134.98 129.32 6.23 24.58 -40.32%
DPS 18.93 0.00 85.80 70.65 70.65 54.40 31.03 -28.09%
NAPS 2.20 2.16 2.24 2.22 2.33 1.61 1.70 18.77%
Adjusted Per Share Value based on latest NOSH - 1,846,838
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.23 22.60 86.05 63.21 40.98 19.93 78.69 -30.89%
EPS 11.34 5.99 138.95 134.35 128.59 6.19 24.34 -39.92%
DPS 18.93 0.00 85.71 70.47 70.26 54.09 30.82 -27.76%
NAPS 2.20 2.1599 2.2376 2.2143 2.3171 1.6008 1.6888 19.29%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 5.03 5.18 5.40 5.42 5.20 5.55 4.90 -
P/RPS 11.12 22.92 6.27 8.55 12.62 27.69 6.19 47.83%
P/EPS 44.34 86.53 3.88 4.02 4.02 89.09 20.00 70.10%
EY 2.26 1.16 25.76 24.85 24.87 1.12 5.00 -41.13%
DY 3.76 0.00 15.89 13.04 13.59 9.80 6.33 -29.35%
P/NAPS 2.29 2.40 2.41 2.44 2.23 3.45 2.88 -14.18%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 29/05/24 29/02/24 22/11/23 18/08/23 18/05/23 28/02/23 -
Price 4.89 5.15 5.50 5.16 5.43 5.30 5.35 -
P/RPS 10.81 22.79 6.38 8.14 13.18 26.44 6.75 36.92%
P/EPS 43.11 86.03 3.95 3.83 4.20 85.08 21.84 57.42%
EY 2.32 1.16 25.29 26.10 23.81 1.18 4.58 -36.48%
DY 3.87 0.00 15.60 13.69 13.01 10.26 5.80 -23.66%
P/NAPS 2.22 2.38 2.46 2.32 2.33 3.29 3.15 -20.82%

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