[TIMECOM] YoY 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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,672,506 1,515,246 1,485,890 1,357,026 1,197,504 1,080,732 941,166 10.04%
PBT 572,612 334,826 560,982 501,790 446,996 326,988 268,994 13.40%
Tax -148,512 4,423,320 -139,998 -132,010 -111,502 -15,722 -13,238 49.56%
NP 424,100 4,758,146 420,984 369,780 335,494 311,266 255,756 8.78%
-
NP to SH 419,440 4,754,748 417,844 368,050 335,494 311,266 255,756 8.58%
-
Tax Rate 25.94% -1,321.08% 24.96% 26.31% 24.94% 4.81% 4.92% -
Total Cost 1,248,406 -3,242,900 1,064,906 987,246 862,010 769,466 685,410 10.49%
-
Net Worth 4,067,401 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 9.57%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 699,962 2,597,893 597,163 - - - - -
Div Payout % 166.88% 54.64% 142.92% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,067,401 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 9.57%
NOSH 1,848,818 1,838,566 1,825,618 604,711 602,750 583,701 581,453 21.24%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.36% 314.02% 28.33% 27.25% 28.02% 28.80% 27.17% -
ROE 10.31% 110.99% 13.29% 12.10% 11.70% 12.04% 10.89% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 90.46 82.41 81.32 224.43 199.65 185.15 161.86 -9.23%
EPS 22.68 258.64 22.88 60.88 56.60 53.32 43.98 -10.44%
DPS 37.86 141.30 32.68 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.33 1.72 5.03 4.78 4.43 4.04 -9.62%
Adjusted Per Share Value based on latest NOSH - 604,711
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 90.60 82.08 80.49 73.51 64.87 58.54 50.98 10.04%
EPS 22.72 257.56 22.63 19.94 18.17 16.86 13.85 8.59%
DPS 37.92 140.73 32.35 0.00 0.00 0.00 0.00 -
NAPS 2.2033 2.3205 1.7025 1.6475 1.5531 1.4007 1.2725 9.57%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.03 5.20 4.38 14.06 10.88 8.97 7.64 -
P/RPS 5.56 6.31 5.39 6.26 5.45 4.84 4.72 2.76%
P/EPS 22.17 2.01 19.15 23.10 19.45 16.82 17.37 4.14%
EY 4.51 49.73 5.22 4.33 5.14 5.94 5.76 -3.99%
DY 7.53 27.17 7.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.23 2.55 2.80 2.28 2.02 1.89 3.24%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 18/08/23 29/08/22 27/08/21 21/08/20 27/08/19 28/08/18 -
Price 4.89 5.43 4.56 4.65 11.00 8.90 8.16 -
P/RPS 5.41 6.59 5.61 2.07 5.51 4.81 5.04 1.18%
P/EPS 21.55 2.10 19.94 7.64 19.67 16.69 18.55 2.52%
EY 4.64 47.63 5.01 13.09 5.08 5.99 5.39 -2.46%
DY 7.74 26.02 7.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.33 2.65 0.92 2.30 2.01 2.02 1.58%

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