[TIMECOM] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 7.12%
YoY- 5.57%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,669,580 1,561,396 1,460,794 1,302,930 1,172,259 1,053,218 907,540 10.68%
PBT 554,304 454,952 562,320 450,495 388,132 333,808 234,222 15.42%
Tax -146,422 2,167,239 -139,940 -106,448 -61,982 -17,383 -19,910 39.40%
NP 407,882 2,622,191 422,380 344,047 326,150 316,425 214,312 11.31%
-
NP to SH 401,226 2,618,362 418,057 344,325 326,150 316,425 214,312 11.00%
-
Tax Rate 26.42% -476.37% 24.89% 23.63% 15.97% 5.21% 8.50% -
Total Cost 1,261,698 -1,060,795 1,038,414 958,883 846,109 736,793 693,228 10.48%
-
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 629,777 1,568,547 684,475 200,010 169,980 119,995 100,010 35.85%
Div Payout % 156.96% 59.91% 163.73% 58.09% 52.12% 37.92% 46.67% -
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 24.43% 167.94% 28.91% 26.41% 27.82% 30.04% 23.61% -
ROE 9.86% 61.12% 13.30% 11.32% 11.38% 12.24% 9.12% -
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 90.31 84.92 79.94 215.48 195.44 180.44 156.08 -8.70%
EPS 21.70 142.41 22.88 56.95 54.38 54.21 36.86 -8.44%
DPS 34.08 85.34 37.71 33.10 28.34 20.56 17.20 12.05%
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 90.31 84.45 79.01 70.47 63.41 56.97 49.09 10.68%
EPS 21.70 141.62 22.61 18.62 17.64 17.11 11.59 11.00%
DPS 34.08 84.84 37.02 10.82 9.19 6.49 5.41 35.86%
NAPS 2.20 2.3171 1.70 1.6451 1.5508 1.3986 1.2706 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 5.57 6.12 5.48 6.52 5.57 4.97 4.89 2.19%
P/EPS 23.18 3.65 19.14 24.69 20.01 16.55 20.73 1.87%
EY 4.31 27.39 5.22 4.05 5.00 6.04 4.82 -1.84%
DY 6.78 16.41 8.61 2.35 2.60 2.29 2.25 20.16%
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 6.39 5.70 2.16 5.63 4.93 5.23 0.56%
P/EPS 22.53 3.81 19.93 8.17 20.23 16.42 22.14 0.29%
EY 4.44 26.23 5.02 12.25 4.94 6.09 4.52 -0.29%
DY 6.97 15.72 8.27 7.12 2.58 2.31 2.11 22.01%
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