[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Cumulative Result
Revenue	1,168,694	757,623	368,423	1,454,834	1,150,513	742,945	369,352	115.37%
YoY %	54.26%	105.64%	-74.68%	26.45%	54.86%	101.15%	-	-
Horiz. %	316.42%	205.12%	99.75%	393.89%	311.49%	201.15%	100.00%	-
PBT	317,252	167,413	132,178	517,284	440,502	280,491	123,274	87.68%
YoY %	89.50%	26.66%	-74.45%	17.43%	57.05%	127.53%	-	-
Horiz. %	257.36%	135.81%	107.22%	419.62%	357.34%	227.53%	100.00%	-
Tax	2,170,274	2,211,660	-17,757	-63,674	-111,195	-69,999	-31,955	-
YoY %	-1.87%	12,555.14%	72.11%	42.74%	-58.85%	-119.05%	-	-
Horiz. %	-6,791.66%	-6,921.17%	55.57%	199.26%	347.97%	219.05%	100.00%	-
NP	2,487,526	2,379,073	114,421	453,610	329,307	210,492	91,319	803.50%
YoY %	4.56%	1,979.23%	-74.78%	37.75%	56.45%	130.50%	-	-
Horiz. %	2,724.00%	2,605.23%	125.30%	496.73%	360.61%	230.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,483,971	2,377,374	114,510	449,910	327,666	208,922	90,645	807.11%
YoY %	4.48%	1,976.13%	-74.55%	37.31%	56.84%	130.48%	-	-
Horiz. %	2,740.33%	2,622.73%	126.33%	496.34%	361.48%	230.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-684.09%	-1,321.08%	13.43%	12.31%	25.24%	24.96%	25.92%	-
YoY %	48.22%	-9,936.78%	9.10%	-51.23%	1.12%	-3.70%	-	-
Horiz. %	-2,639.24%	-5,096.76%	51.81%	47.49%	97.38%	96.30%	100.00%	-
Total Cost	-1,318,832	-1,621,450	254,002	1,001,224	821,206	532,453	278,033	-
YoY %	18.66%	-738.36%	-74.63%	21.92%	54.23%	91.51%	-	-
Horiz. %	-474.34%	-583.19%	91.36%	360.11%	295.36%	191.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	3,012,271	22.67%
YoY %	-4.43%	44.75%	-5.21%	5.30%	-5.66%	4.34%	-	-
Horiz. %	135.91%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	1,302,864	1,298,946	999,986	569,892	299,054	298,581	-	-
YoY %	0.30%	29.90%	75.47%	90.56%	0.16%	0.00%	-	-
Horiz. %	436.35%	435.04%	334.91%	190.87%	100.16%	100.00%	-	-
Div Payout %	52.45%	54.64%	873.27%	126.67%	91.27%	142.92%	-	-
YoY %	-4.01%	-93.74%	589.41%	38.79%	-36.14%	0.00%	-	-
Horiz. %	36.70%	38.23%	611.02%	88.63%	63.86%	100.00%	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	3,012,271	22.67%
YoY %	-4.43%	44.75%	-5.21%	5.30%	-5.66%	4.34%	-	-
Horiz. %	135.91%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-
NOSH	1,846,838	1,838,566	1,838,566	1,836,586	1,836,586	1,825,618	1,825,618	0.77%
YoY %	0.45%	0.00%	0.11%	0.00%	0.60%	0.00%	-	-
Horiz. %	101.16%	100.71%	100.71%	100.60%	100.60%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	212.85%	314.02%	31.06%	31.18%	28.62%	28.33%	24.72%	-
YoY %	-32.22%	911.01%	-0.38%	8.94%	1.02%	14.60%	-	-
Horiz. %	861.04%	1,270.31%	125.65%	126.13%	115.78%	114.60%	100.00%	-
ROE	60.67%	55.50%	3.87%	14.41%	11.05%	6.65%	3.01%	-
YoY %	9.32%	1,334.11%	-73.14%	30.41%	66.17%	120.93%	-	-
Horiz. %	2,015.61%	1,843.85%	128.57%	478.74%	367.11%	220.93%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	63.37	41.21	20.04	79.21	62.86	40.66	20.23	113.93%
YoY %	53.77%	105.64%	-74.70%	26.01%	54.60%	100.99%	-	-
Horiz. %	313.25%	203.71%	99.06%	391.55%	310.73%	200.99%	100.00%	-
EPS	134.98	129.32	6.23	24.58	17.92	11.44	4.97	801.71%
YoY %	4.38%	1,975.76%	-74.65%	37.17%	56.64%	130.18%	-	-
Horiz. %	2,715.90%	2,602.01%	125.35%	494.57%	360.56%	230.18%	100.00%	-
DPS	70.65	70.65	54.40	31.03	16.34	16.34	0.00	-
YoY %	0.00%	29.87%	75.31%	89.90%	0.00%	0.00%	-	-
Horiz. %	432.37%	432.37%	332.93%	189.90%	100.00%	100.00%	-	-
NAPS	2.22	2.33	1.61	1.70	1.62	1.72	1.65	21.85%
YoY %	-4.72%	44.72%	-5.29%	4.94%	-5.81%	4.24%	-	-
Horiz. %	134.55%	141.21%	97.58%	103.03%	98.18%	104.24%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,836,586
RPS	63.21	40.98	19.93	78.69	62.23	40.18	19.98	115.35%
YoY %	54.25%	105.62%	-74.67%	26.45%	54.88%	101.10%	-	-
Horiz. %	316.37%	205.11%	99.75%	393.84%	311.46%	201.10%	100.00%	-
EPS	134.35	128.59	6.19	24.34	17.72	11.30	4.90	807.44%
YoY %	4.48%	1,977.38%	-74.57%	37.36%	56.81%	130.61%	-	-
Horiz. %	2,741.84%	2,624.29%	126.33%	496.73%	361.63%	230.61%	100.00%	-
DPS	70.47	70.26	54.09	30.82	16.18	16.15	0.00	-
YoY %	0.30%	29.89%	75.50%	90.48%	0.19%	0.00%	-	-
Horiz. %	436.35%	435.05%	334.92%	190.84%	100.19%	100.00%	-	-
NAPS	2.2143	2.3171	1.6008	1.6888	1.6037	1.70	1.6293	22.67%
YoY %	-4.44%	44.75%	-5.21%	5.31%	-5.66%	4.34%	-	-
Horiz. %	135.90%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	5.42	5.20	5.55	4.90	4.62	4.38	4.30	-
P/RPS	8.55	12.62	27.69	6.19	7.35	10.77	21.25	-45.46%
YoY %	-32.25%	-54.42%	347.33%	-15.78%	-31.75%	-49.32%	-	-
Horiz. %	40.24%	59.39%	130.31%	29.13%	34.59%	50.68%	100.00%	-
P/EPS	4.02	4.02	89.09	20.00	25.81	38.31	86.60	-87.05%
YoY %	0.00%	-95.49%	345.45%	-22.51%	-32.63%	-55.76%	-	-
Horiz. %	4.64%	4.64%	102.88%	23.09%	29.80%	44.24%	100.00%	-
EY	24.85	24.87	1.12	5.00	3.88	2.61	1.15	674.35%
YoY %	-0.08%	2,120.54%	-77.60%	28.87%	48.66%	126.96%	-	-
Horiz. %	2,160.87%	2,162.61%	97.39%	434.78%	337.39%	226.96%	100.00%	-
DY	13.04	13.59	9.80	6.33	3.54	3.73	0.00	-
YoY %	-4.05%	38.67%	54.82%	78.81%	-5.09%	0.00%	-	-
Horiz. %	349.60%	364.34%	262.73%	169.71%	94.91%	100.00%	-	-
P/NAPS	2.44	2.23	3.45	2.88	2.85	2.55	2.61	-4.38%
YoY %	9.42%	-35.36%	19.79%	1.05%	11.76%	-2.30%	-	-
Horiz. %	93.49%	85.44%	132.18%	110.34%	109.20%	97.70%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	18/08/23	18/05/23	28/02/23	25/11/22	29/08/22	30/05/22	-
Price	5.16	5.43	5.30	5.35	4.82	4.56	4.43	-
P/RPS	8.14	13.18	26.44	6.75	7.67	11.22	21.90	-48.27%
YoY %	-38.24%	-50.15%	291.70%	-11.99%	-31.64%	-48.77%	-	-
Horiz. %	37.17%	60.18%	120.73%	30.82%	35.02%	51.23%	100.00%	-
P/EPS	3.83	4.20	85.08	21.84	26.92	39.88	89.22	-87.71%
YoY %	-8.81%	-95.06%	289.56%	-18.87%	-32.50%	-55.30%	-	-
Horiz. %	4.29%	4.71%	95.36%	24.48%	30.17%	44.70%	100.00%	-
EY	26.10	23.81	1.18	4.58	3.71	2.51	1.12	714.29%
YoY %	9.62%	1,917.80%	-74.24%	23.45%	47.81%	124.11%	-	-
Horiz. %	2,330.36%	2,125.89%	105.36%	408.93%	331.25%	224.11%	100.00%	-
DY	13.69	13.01	10.26	5.80	3.39	3.58	0.00	-
YoY %	5.23%	26.80%	76.90%	71.09%	-5.31%	0.00%	-	-
Horiz. %	382.40%	363.41%	286.59%	162.01%	94.69%	100.00%	-	-
P/NAPS	2.32	2.33	3.29	3.15	2.98	2.65	2.68	-9.16%
YoY %	-0.43%	-29.18%	4.44%	5.70%	12.45%	-1.12%	-	-
Horiz. %	86.57%	86.94%	122.76%	117.54%	111.19%	98.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos