[TIMECOM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.01%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 422,256 396,205 371,080 314,872 295,343 262,853 233,962 10.33%
PBT 118,159 127,528 144,691 109,329 79,915 87,740 57,253 12.82%
Tax -30,780 -3,225 -34,547 -16,079 -4,506 -6,929 952 -
NP 87,379 124,303 110,144 93,250 75,409 80,811 58,205 7.00%
-
NP to SH 84,909 122,244 108,592 94,355 75,409 80,811 58,205 6.49%
-
Tax Rate 26.05% 2.53% 23.88% 14.71% 5.64% 7.90% -1.66% -
Total Cost 334,877 271,902 260,936 221,622 219,934 182,042 175,757 11.33%
-
Net Worth 4,136,918 3,122,196 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 10.53%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 279,796 269,794 385,894 200,010 169,980 119,995 100,010 18.69%
Div Payout % 329.52% 220.70% 355.36% 211.98% 225.41% 148.49% 171.82% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,136,918 3,122,196 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 10.53%
NOSH 1,846,838 1,836,586 1,825,618 604,261 585,534 583,701 581,453 21.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.69% 31.37% 29.68% 29.62% 25.53% 30.74% 24.88% -
ROE 2.05% 3.92% 3.50% 3.10% 2.72% 3.21% 2.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.86 21.57 20.55 52.11 50.44 45.04 40.24 -8.99%
EPS 4.60 6.66 6.01 15.61 12.88 13.85 10.01 -12.14%
DPS 15.15 14.69 21.37 33.10 29.03 20.56 17.20 -2.09%
NAPS 2.24 1.70 1.72 5.04 4.73 4.32 3.90 -8.82%
Adjusted Per Share Value based on latest NOSH - 1,825,618
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.87 21.46 20.10 17.06 16.00 14.24 12.67 10.33%
EPS 4.60 6.62 5.88 5.11 4.08 4.38 3.15 6.51%
DPS 15.16 14.61 20.90 10.83 9.21 6.50 5.42 18.69%
NAPS 2.2409 1.6913 1.6825 1.6497 1.5003 1.3658 1.2284 10.53%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.40 4.90 4.60 13.26 9.22 8.10 9.10 -
P/RPS 23.62 22.71 22.38 25.45 18.28 17.99 22.62 0.72%
P/EPS 117.45 73.62 76.49 84.92 71.59 58.50 90.91 4.35%
EY 0.85 1.36 1.31 1.18 1.40 1.71 1.10 -4.20%
DY 2.81 3.00 4.65 2.50 3.15 2.54 1.89 6.83%
P/NAPS 2.41 2.88 2.67 2.63 1.95 1.88 2.33 0.56%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 26/02/21 28/02/20 28/02/19 26/02/18 -
Price 5.50 5.35 4.13 13.90 9.33 7.75 8.04 -
P/RPS 24.06 24.80 20.10 26.68 18.50 17.21 19.98 3.14%
P/EPS 119.63 80.38 68.68 89.02 72.45 55.97 80.32 6.86%
EY 0.84 1.24 1.46 1.12 1.38 1.79 1.25 -6.40%
DY 2.75 2.75 5.17 2.38 3.11 2.65 2.14 4.26%
P/NAPS 2.46 3.15 2.40 2.76 1.97 1.79 2.06 3.00%

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
Post a Comment