[TIMECOM] QoQ 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- 8.49%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
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 373,593 369,352 371,080 346,769 347,181 331,332 314,872 12.11%
PBT 157,217 123,274 144,691 137,138 125,519 125,376 109,329 27.48%
Tax -38,044 -31,955 -34,547 -35,394 -32,250 -33,755 -16,079 77.84%
NP 119,173 91,319 110,144 101,744 93,269 91,621 93,250 17.81%
-
NP to SH 118,277 90,645 108,592 100,543 92,672 91,353 94,355 16.30%
-
Tax Rate 24.20% 25.92% 23.88% 25.81% 25.69% 26.92% 14.71% -
Total Cost 254,420 278,033 260,936 245,025 253,912 239,711 221,622 9.66%
-
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 298,581 - 385,894 - - - 200,010 30.71%
Div Payout % 252.44% - 355.36% - - - 211.98% -
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 31.90% 24.72% 29.68% 29.34% 26.86% 27.65% 29.62% -
ROE 3.76% 3.01% 3.50% 3.20% 3.05% 3.10% 3.10% -
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 20.45 20.23 20.55 19.07 57.42 54.83 52.11 -46.48%
EPS 6.48 4.97 6.01 5.53 15.33 15.12 15.61 -44.44%
DPS 16.34 0.00 21.37 0.00 0.00 0.00 33.10 -37.61%
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 20.21 19.98 20.07 18.76 18.78 17.92 17.03 12.12%
EPS 6.40 4.90 5.87 5.44 5.01 4.94 5.10 16.39%
DPS 16.15 0.00 20.87 0.00 0.00 0.00 10.82 30.70%
NAPS 1.70 1.6293 1.68 1.7012 1.6451 1.5917 1.6473 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 21.42 21.25 22.38 23.85 24.49 26.08 25.45 -10.88%
P/EPS 67.67 86.60 76.49 82.27 91.74 94.59 84.92 -14.08%
EY 1.48 1.15 1.31 1.22 1.09 1.06 1.18 16.35%
DY 3.73 0.00 4.65 0.00 0.00 0.00 2.50 30.66%
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 22.30 21.90 20.10 22.75 8.10 25.50 26.68 -11.29%
P/EPS 70.45 89.22 68.68 78.48 30.34 92.47 89.02 -14.47%
EY 1.42 1.12 1.46 1.27 3.30 1.08 1.12 17.19%
DY 3.58 0.00 5.17 0.00 0.00 0.00 2.38 31.37%
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