[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 15.24%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,473,692 1,454,834 1,534,017 1,485,890 1,477,408 1,396,362 1,367,042 5.14%
PBT 528,712 517,284 587,336 560,982 493,096 532,724 517,377 1.45%
Tax -71,028 -63,674 -148,260 -139,998 -127,820 -135,946 -135,198 -34.91%
NP 457,684 453,610 439,076 420,984 365,276 396,778 382,178 12.78%
-
NP to SH 458,040 449,910 436,888 417,844 362,580 393,160 379,424 13.38%
-
Tax Rate 13.43% 12.31% 25.24% 24.96% 25.92% 25.52% 26.13% -
Total Cost 1,016,008 1,001,224 1,094,941 1,064,906 1,112,132 999,584 984,864 2.09%
-
Net Worth 2,959,518 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 -3.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 3,999,945 569,892 398,738 597,163 - 385,894 - -
Div Payout % 873.27% 126.67% 91.27% 142.92% - 98.15% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,959,518 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 -3.97%
NOSH 1,838,566 1,836,586 1,836,586 1,825,618 1,825,618 1,825,618 1,825,618 0.47%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 31.06% 31.18% 28.62% 28.33% 24.72% 28.42% 27.96% -
ROE 15.48% 14.41% 14.74% 13.29% 12.04% 12.66% 12.06% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 80.17 79.21 83.82 81.32 80.93 77.33 75.19 4.37%
EPS 24.92 24.58 23.89 22.88 19.88 21.63 20.91 12.41%
DPS 217.60 31.03 21.79 32.68 0.00 21.37 0.00 -
NAPS 1.61 1.70 1.62 1.72 1.65 1.72 1.73 -4.68%
Adjusted Per Share Value based on latest NOSH - 1,825,618
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 79.83 78.81 83.10 80.49 80.03 75.64 74.05 5.14%
EPS 24.81 24.37 23.67 22.63 19.64 21.30 20.55 13.39%
DPS 216.67 30.87 21.60 32.35 0.00 20.90 0.00 -
NAPS 1.6031 1.6913 1.6061 1.7025 1.6317 1.6825 1.7037 -3.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.55 4.90 4.62 4.38 4.30 4.60 4.55 -
P/RPS 6.92 6.19 5.51 5.39 5.31 5.95 6.05 9.37%
P/EPS 22.27 20.00 19.35 19.15 21.65 21.13 21.80 1.43%
EY 4.49 5.00 5.17 5.22 4.62 4.73 4.59 -1.45%
DY 39.21 6.33 4.72 7.46 0.00 4.65 0.00 -
P/NAPS 3.45 2.88 2.85 2.55 2.61 2.67 2.63 19.85%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 28/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 -
Price 5.30 5.35 4.82 4.56 4.43 4.13 4.34 -
P/RPS 6.61 6.75 5.75 5.61 5.47 5.34 5.77 9.49%
P/EPS 21.27 21.84 20.19 19.94 22.31 18.97 20.80 1.50%
EY 4.70 4.58 4.95 5.01 4.48 5.27 4.81 -1.53%
DY 41.06 5.80 4.52 7.17 0.00 5.17 0.00 -
P/NAPS 3.29 3.15 2.98 2.65 2.68 2.40 2.51 19.78%

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