[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	1,590,950	1,558,258	1,515,246	1,473,692	1,454,834	1,534,017	1,485,890	4.64%
YoY %	2.10%	2.84%	2.82%	1.30%	-5.16%	3.24%	-	-
Horiz. %	107.07%	104.87%	101.98%	99.18%	97.91%	103.24%	100.00%	-
PBT	435,411	423,002	334,826	528,712	517,284	587,336	560,982	-15.50%
YoY %	2.93%	26.33%	-36.67%	2.21%	-11.93%	4.70%	-	-
Horiz. %	77.62%	75.40%	59.69%	94.25%	92.21%	104.70%	100.00%	-
Tax	2,139,494	2,893,698	4,423,320	-71,028	-63,674	-148,260	-139,998	-
YoY %	-26.06%	-34.58%	6,327.57%	-11.55%	57.05%	-5.90%	-	-
Horiz. %	-1,528.23%	-2,066.96%	-3,159.56%	50.74%	45.48%	105.90%	100.00%	-
NP	2,574,905	3,316,701	4,758,146	457,684	453,610	439,076	420,984	233.34%
YoY %	-22.37%	-30.29%	939.61%	0.90%	3.31%	4.30%	-	-
Horiz. %	611.64%	787.84%	1,130.24%	108.72%	107.75%	104.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,568,880	3,311,961	4,754,748	458,040	449,910	436,888	417,844	234.48%
YoY %	-22.44%	-30.34%	938.06%	1.81%	2.98%	4.56%	-	-
Horiz. %	614.79%	792.63%	1,137.92%	109.62%	107.67%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-491.37%	-684.09%	-1,321.08%	13.43%	12.31%	25.24%	24.96%	-
YoY %	28.17%	48.22%	-9,936.78%	9.10%	-51.23%	1.12%	-	-
Horiz. %	-1,968.63%	-2,740.75%	-5,292.79%	53.81%	49.32%	101.12%	100.00%	-
Total Cost	-983,955	-1,758,442	-3,242,900	1,016,008	1,001,224	1,094,941	1,064,906	-
YoY %	44.04%	45.78%	-419.18%	1.48%	-8.56%	2.82%	-	-
Horiz. %	-92.40%	-165.13%	-304.52%	95.41%	94.02%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,136,918	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	20.04%
YoY %	1.05%	-4.43%	44.75%	-5.21%	5.30%	-5.66%	-	-
Horiz. %	131.62%	130.26%	136.30%	94.16%	99.34%	94.34%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	1,584,587	1,737,152	2,597,893	3,999,945	569,892	398,738	597,163	91.32%
YoY %	-8.78%	-33.13%	-35.05%	601.88%	42.92%	-33.23%	-	-
Horiz. %	265.35%	290.90%	435.04%	669.82%	95.43%	66.77%	100.00%	-
Div Payout %	61.68%	52.45%	54.64%	873.27%	126.67%	91.27%	142.92%	-
YoY %	17.60%	-4.01%	-93.74%	589.41%	38.79%	-36.14%	-	-
Horiz. %	43.16%	36.70%	38.23%	611.02%	88.63%	63.86%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	4,136,918	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	20.04%
YoY %	1.05%	-4.43%	44.75%	-5.21%	5.30%	-5.66%	-	-
Horiz. %	131.62%	130.26%	136.30%	94.16%	99.34%	94.34%	100.00%	-
NOSH	1,846,838	1,846,838	1,838,566	1,838,566	1,836,586	1,836,586	1,825,618	0.77%
YoY %	0.00%	0.45%	0.00%	0.11%	0.00%	0.60%	-	-
Horiz. %	101.16%	101.16%	100.71%	100.71%	100.60%	100.60%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	161.85%	212.85%	314.02%	31.06%	31.18%	28.62%	28.33%	-
YoY %	-23.96%	-32.22%	911.01%	-0.38%	8.94%	1.02%	-	-
Horiz. %	571.30%	751.32%	1,108.44%	109.64%	110.06%	101.02%	100.00%	-
ROE	62.10%	80.90%	110.99%	15.48%	14.41%	14.74%	13.29%	-
YoY %	-23.24%	-27.11%	616.99%	7.43%	-2.24%	10.91%	-	-
Horiz. %	467.27%	608.73%	835.14%	116.48%	108.43%	110.91%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	86.14	84.50	82.41	80.17	79.21	83.82	81.32	3.90%
YoY %	1.94%	2.54%	2.79%	1.21%	-5.50%	3.07%	-	-
Horiz. %	105.93%	103.91%	101.34%	98.59%	97.41%	103.07%	100.00%	-
EPS	139.47	179.97	258.64	24.92	24.58	23.89	22.88	232.59%
YoY %	-22.50%	-30.42%	937.88%	1.38%	2.89%	4.41%	-	-
Horiz. %	609.57%	786.58%	1,130.42%	108.92%	107.43%	104.41%	100.00%	-
DPS	85.80	94.20	141.30	217.60	31.03	21.79	32.68	89.97%
YoY %	-8.92%	-33.33%	-35.06%	601.26%	42.40%	-33.32%	-	-
Horiz. %	262.55%	288.25%	432.37%	665.85%	94.95%	66.68%	100.00%	-
NAPS	2.24	2.22	2.33	1.61	1.70	1.62	1.72	19.19%
YoY %	0.90%	-4.72%	44.72%	-5.29%	4.94%	-5.81%	-	-
Horiz. %	130.23%	129.07%	135.47%	93.60%	98.84%	94.19%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,838,566
RPS	86.05	84.28	81.96	79.71	78.69	82.97	80.37	4.64%
YoY %	2.10%	2.83%	2.82%	1.30%	-5.16%	3.24%	-	-
Horiz. %	107.07%	104.86%	101.98%	99.18%	97.91%	103.24%	100.00%	-
EPS	138.95	179.14	257.18	24.77	24.34	23.63	22.60	234.50%
YoY %	-22.43%	-30.34%	938.27%	1.77%	3.00%	4.56%	-	-
Horiz. %	614.82%	792.65%	1,137.96%	109.60%	107.70%	104.56%	100.00%	-
DPS	85.71	93.96	140.52	216.35	30.82	21.57	32.30	91.32%
YoY %	-8.78%	-33.13%	-35.05%	601.98%	42.88%	-33.22%	-	-
Horiz. %	265.36%	290.90%	435.05%	669.81%	95.42%	66.78%	100.00%	-
NAPS	2.2376	2.2143	2.3171	1.6008	1.6888	1.6037	1.70	20.04%
YoY %	1.05%	-4.44%	44.75%	-5.21%	5.31%	-5.66%	-	-
Horiz. %	131.62%	130.25%	136.30%	94.16%	99.34%	94.34%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	5.40	5.42	5.20	5.55	4.90	4.62	4.38	-
P/RPS	6.27	6.41	6.31	6.92	6.19	5.51	5.39	10.57%
YoY %	-2.18%	1.58%	-8.82%	11.79%	12.34%	2.23%	-	-
Horiz. %	116.33%	118.92%	117.07%	128.39%	114.84%	102.23%	100.00%	-
P/EPS	3.88	3.02	2.01	22.27	20.00	19.35	19.15	-65.40%
YoY %	28.48%	50.25%	-90.97%	11.35%	3.36%	1.04%	-	-
Horiz. %	20.26%	15.77%	10.50%	116.29%	104.44%	101.04%	100.00%	-
EY	25.76	33.14	49.73	4.49	5.00	5.17	5.22	189.01%
YoY %	-22.27%	-33.36%	1,007.57%	-10.20%	-3.29%	-0.96%	-	-
Horiz. %	493.49%	634.87%	952.68%	86.02%	95.79%	99.04%	100.00%	-
DY	15.89	17.38	27.17	39.21	6.33	4.72	7.46	65.31%
YoY %	-8.57%	-36.03%	-30.71%	519.43%	34.11%	-36.73%	-	-
Horiz. %	213.00%	232.98%	364.21%	525.60%	84.85%	63.27%	100.00%	-
P/NAPS	2.41	2.44	2.23	3.45	2.88	2.85	2.55	-3.68%
YoY %	-1.23%	9.42%	-35.36%	19.79%	1.05%	11.76%	-	-
Horiz. %	94.51%	95.69%	87.45%	135.29%	112.94%	111.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	22/11/23	18/08/23	18/05/23	28/02/23	25/11/22	29/08/22	-
Price	5.50	5.16	5.43	5.30	5.35	4.82	4.56	-
P/RPS	6.38	6.11	6.59	6.61	6.75	5.75	5.61	8.92%
YoY %	4.42%	-7.28%	-0.30%	-2.07%	17.39%	2.50%	-	-
Horiz. %	113.73%	108.91%	117.47%	117.83%	120.32%	102.50%	100.00%	-
P/EPS	3.95	2.87	2.10	21.27	21.84	20.19	19.94	-65.91%
YoY %	37.63%	36.67%	-90.13%	-2.61%	8.17%	1.25%	-	-
Horiz. %	19.81%	14.39%	10.53%	106.67%	109.53%	101.25%	100.00%	-
EY	25.29	34.81	47.63	4.70	4.58	4.95	5.01	193.39%
YoY %	-27.35%	-26.92%	913.40%	2.62%	-7.47%	-1.20%	-	-
Horiz. %	504.79%	694.81%	950.70%	93.81%	91.42%	98.80%	100.00%	-
DY	15.60	18.26	26.02	41.06	5.80	4.52	7.17	67.66%
YoY %	-14.57%	-29.82%	-36.63%	607.93%	28.32%	-36.96%	-	-
Horiz. %	217.57%	254.67%	362.90%	572.66%	80.89%	63.04%	100.00%	-
P/NAPS	2.46	2.32	2.33	3.29	3.15	2.98	2.65	-4.82%
YoY %	6.03%	-0.43%	-29.18%	4.44%	5.70%	12.45%	-	-
Horiz. %	92.83%	87.55%	87.92%	124.15%	118.87%	112.45%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.13

0.00

53,490,900

HSI-HUT

0.22

-0.05

43,348,400

HSI-CXG

0.18

+0.055

31,412,100

EPICON

0.435

-0.035

29,179,000

DATAPRP

0.145

-0.005

19,912,700

JAKS

0.145

+0.015

19,199,800

MINETEC

0.15

0.00

15,936,800

More active Stocks

AJI

20.60

+0.86

388,800

CHINHIN

3.42

+0.44

161,200

HSI-CVV

1.01

+0.225

5,000

UTDPLT

25.52

+0.22

53,900

TENAGA

12.22

+0.20

1,458,800

YTLPOWR

4.80

+0.19

6,690,100

MCEMENT

5.16

+0.17

539,400

HSI-CVH

0.895

+0.145

213,300

PETGAS

18.06

+0.14

55,300

YTL

3.29

+0.13

14,057,400

More gainer Stocks

HSI-HWB

0.21

-0.26

37,300

APOLLO

6.85

-0.19

132,300

HENGYUANC54

0.015

-0.135

259,000

HSI-HS4

0.115

-0.125

50,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS5

0.24

-0.09

100,000

GESHEN

4.10

-0.09

24,200

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More