[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,396,362	1,223,169	1,113,873	983,435	860,696	766,940	682,364	12.66%
YoY %	14.16%	9.81%	13.26%	14.26%	12.22%	12.39%	-	-
Horiz. %	204.64%	179.25%	163.24%	144.12%	126.13%	112.39%	100.00%	-
PBT	532,724	423,098	328,128	304,811	193,119	368,417	470,794	2.07%
YoY %	25.91%	28.94%	7.65%	57.84%	-47.58%	-21.75%	-	-
Horiz. %	113.15%	89.87%	69.70%	64.74%	41.02%	78.25%	100.00%	-
Tax	-135,946	-96,194	-14,092	-16,141	-17,757	38,901	-5,419	71.01%
YoY %	-41.32%	-582.61%	12.69%	9.10%	-145.65%	817.86%	-	-
Horiz. %	2,508.69%	1,775.12%	260.05%	297.86%	327.68%	-717.86%	100.00%	-
NP	396,778	326,904	314,036	288,670	175,362	407,318	465,375	-2.62%
YoY %	21.37%	4.10%	8.79%	64.61%	-56.95%	-12.48%	-	-
Horiz. %	85.26%	70.25%	67.48%	62.03%	37.68%	87.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,160	328,047	314,036	288,670	175,362	407,318	466,852	-2.82%
YoY %	19.85%	4.46%	8.79%	64.61%	-56.95%	-12.75%	-	-
Horiz. %	84.22%	70.27%	67.27%	61.83%	37.56%	87.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	22.74%	4.29%	5.30%	9.19%	-10.56%	1.15%	-
YoY %	12.23%	430.07%	-19.06%	-42.33%	187.03%	-1,018.26%	-	-
Horiz. %	2,219.13%	1,977.39%	373.04%	460.87%	799.13%	-918.26%	100.00%	-
Total Cost	999,584	896,265	799,837	694,765	685,334	359,622	216,989	28.96%
YoY %	11.53%	12.06%	15.12%	1.38%	90.57%	65.73%	-	-
Horiz. %	460.66%	413.05%	368.61%	320.18%	315.84%	165.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,105,933	3,045,479	2,769,578	2,521,298	2,267,670	2,174,438	2,080,261	6.90%
YoY %	1.99%	9.96%	9.85%	11.18%	4.29%	4.53%	-	-
Horiz. %	149.30%	146.40%	133.14%	121.20%	109.01%	104.53%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	385,894	200,010	169,980	119,995	100,010	176,492	460,875	-2.91%
YoY %	92.94%	17.67%	41.66%	19.98%	-43.33%	-61.71%	-	-
Horiz. %	83.73%	43.40%	36.88%	26.04%	21.70%	38.29%	100.00%	-
Div Payout %	98.15%	60.97%	54.13%	41.57%	57.03%	43.33%	98.72%	-
YoY %	60.98%	12.64%	30.21%	-27.11%	31.62%	-56.11%	-	-
Horiz. %	99.42%	61.76%	54.83%	42.11%	57.77%	43.89%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	3,105,933	3,045,479	2,769,578	2,521,298	2,267,670	2,174,438	2,080,261	6.90%
YoY %	1.99%	9.96%	9.85%	11.18%	4.29%	4.53%	-	-
Horiz. %	149.30%	146.40%	133.14%	121.20%	109.01%	104.53%	100.00%	-
NOSH	1,825,618	604,261	585,534	583,701	581,453	576,774	574,657	21.22%
YoY %	202.12%	3.20%	0.31%	0.39%	0.81%	0.37%	-	-
Horiz. %	317.69%	105.15%	101.89%	101.57%	101.18%	100.37%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	28.42%	26.73%	28.19%	29.35%	20.37%	53.11%	68.20%	-
YoY %	6.32%	-5.18%	-3.95%	44.08%	-61.65%	-22.13%	-	-
Horiz. %	41.67%	39.19%	41.33%	43.04%	29.87%	77.87%	100.00%	-
ROE	12.66%	10.77%	11.34%	11.45%	7.73%	18.73%	22.44%	-
YoY %	17.55%	-5.03%	-0.96%	48.12%	-58.73%	-16.53%	-	-
Horiz. %	56.42%	47.99%	50.53%	51.02%	34.45%	83.47%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	77.33	202.42	190.23	168.50	148.02	132.97	118.74	-6.89%
YoY %	-61.80%	6.41%	12.90%	13.84%	11.32%	11.98%	-	-
Horiz. %	65.13%	170.47%	160.21%	141.91%	124.66%	111.98%	100.00%	-
EPS	21.63	54.82	53.73	49.56	30.25	70.62	81.24	-19.77%
YoY %	-60.54%	2.03%	8.41%	63.83%	-57.17%	-13.07%	-	-
Horiz. %	26.62%	67.48%	66.14%	61.00%	37.24%	86.93%	100.00%	-
DPS	21.37	33.10	29.03	20.56	17.20	30.60	80.20	-19.76%
YoY %	-35.44%	14.02%	41.20%	19.53%	-43.79%	-61.85%	-	-
Horiz. %	26.65%	41.27%	36.20%	25.64%	21.45%	38.15%	100.00%	-
NAPS	1.72	5.04	4.73	4.32	3.90	3.77	3.62	-11.65%
YoY %	-65.87%	6.55%	9.49%	10.77%	3.45%	4.14%	-	-
Horiz. %	47.51%	139.23%	130.66%	119.34%	107.73%	104.14%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 583,701
RPS	75.64	66.26	60.34	53.27	46.62	41.54	36.96	12.66%
YoY %	14.16%	9.81%	13.27%	14.26%	12.23%	12.39%	-	-
Horiz. %	204.65%	179.27%	163.26%	144.13%	126.14%	112.39%	100.00%	-
EPS	21.30	17.77	17.01	15.64	9.50	22.06	25.29	-2.81%
YoY %	19.86%	4.47%	8.76%	64.63%	-56.94%	-12.77%	-	-
Horiz. %	84.22%	70.26%	67.26%	61.84%	37.56%	87.23%	100.00%	-
DPS	20.90	10.83	9.21	6.50	5.42	9.56	24.97	-2.91%
YoY %	92.98%	17.59%	41.69%	19.93%	-43.31%	-61.71%	-	-
Horiz. %	83.70%	43.37%	36.88%	26.03%	21.71%	38.29%	100.00%	-
NAPS	1.6825	1.6497	1.5003	1.3658	1.2284	1.1779	1.1269	6.90%
YoY %	1.99%	9.96%	9.85%	11.19%	4.29%	4.53%	-	-
Horiz. %	149.30%	146.39%	133.14%	121.20%	109.01%	104.53%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	4.60	13.26	9.22	8.10	9.10	7.80	7.60	-
P/RPS	5.95	6.55	4.85	4.81	6.15	5.87	6.40	-1.20%
YoY %	-9.16%	35.05%	0.83%	-21.79%	4.77%	-8.28%	-	-
Horiz. %	92.97%	102.34%	75.78%	75.16%	96.09%	91.72%	100.00%	-
P/EPS	21.13	24.42	17.19	16.38	30.17	11.05	9.35	14.54%
YoY %	-13.47%	42.06%	4.95%	-45.71%	173.03%	18.18%	-	-
Horiz. %	225.99%	261.18%	183.85%	175.19%	322.67%	118.18%	100.00%	-
EY	4.73	4.09	5.82	6.11	3.31	9.05	10.69	-12.69%
YoY %	15.65%	-29.73%	-4.75%	84.59%	-63.43%	-15.34%	-	-
Horiz. %	44.25%	38.26%	54.44%	57.16%	30.96%	84.66%	100.00%	-
DY	4.65	2.50	3.15	2.54	1.89	3.92	10.55	-12.75%
YoY %	86.00%	-20.63%	24.02%	34.39%	-51.79%	-62.84%	-	-
Horiz. %	44.08%	23.70%	29.86%	24.08%	17.91%	37.16%	100.00%	-
P/NAPS	2.67	2.63	1.95	1.88	2.33	2.07	2.10	4.07%
YoY %	1.52%	34.87%	3.72%	-19.31%	12.56%	-1.43%	-	-
Horiz. %	127.14%	125.24%	92.86%	89.52%	110.95%	98.57%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	26/02/21	28/02/20	28/02/19	26/02/18	28/02/17	24/02/16	-
Price	4.13	13.90	9.33	7.75	8.04	8.70	7.48	-
P/RPS	5.34	6.87	4.90	4.60	5.43	6.54	6.30	-2.71%
YoY %	-22.27%	40.20%	6.52%	-15.29%	-16.97%	3.81%	-	-
Horiz. %	84.76%	109.05%	77.78%	73.02%	86.19%	103.81%	100.00%	-
P/EPS	18.97	25.60	17.40	15.67	26.66	12.32	9.21	12.78%
YoY %	-25.90%	47.13%	11.04%	-41.22%	116.40%	33.77%	-	-
Horiz. %	205.97%	277.96%	188.93%	170.14%	289.47%	133.77%	100.00%	-
EY	5.27	3.91	5.75	6.38	3.75	8.12	10.86	-11.34%
YoY %	34.78%	-32.00%	-9.87%	70.13%	-53.82%	-25.23%	-	-
Horiz. %	48.53%	36.00%	52.95%	58.75%	34.53%	74.77%	100.00%	-
DY	5.17	2.38	3.11	2.65	2.14	3.52	10.72	-11.43%
YoY %	117.23%	-23.47%	17.36%	23.83%	-39.20%	-67.16%	-	-
Horiz. %	48.23%	22.20%	29.01%	24.72%	19.96%	32.84%	100.00%	-
P/NAPS	2.40	2.76	1.97	1.79	2.06	2.31	2.07	2.49%
YoY %	-13.04%	40.10%	10.06%	-13.11%	-10.82%	11.59%	-	-
Horiz. %	115.94%	133.33%	95.17%	86.47%	99.52%	111.59%	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