[TIMECOM] QoQ Annualized 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- 3.62%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,534,017 1,485,890 1,477,408 1,396,362 1,367,042 1,357,026 1,325,328 10.22%
PBT 587,336 560,982 493,096 532,724 517,377 501,790 501,504 11.09%
Tax -148,260 -139,998 -127,820 -135,946 -135,198 -132,010 -135,020 6.42%
NP 439,076 420,984 365,276 396,778 382,178 369,780 366,484 12.79%
-
NP to SH 436,888 417,844 362,580 393,160 379,424 368,050 365,412 12.63%
-
Tax Rate 25.24% 24.96% 25.92% 25.52% 26.13% 26.31% 26.92% -
Total Cost 1,094,941 1,064,906 1,112,132 999,584 984,864 987,246 958,844 9.24%
-
Net Worth 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 0.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 398,738 597,163 - 385,894 - - - -
Div Payout % 91.27% 142.92% - 98.15% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 0.50%
NOSH 1,836,586 1,825,618 1,825,618 1,825,618 1,825,618 604,711 604,261 109.68%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.62% 28.33% 24.72% 28.42% 27.96% 27.25% 27.65% -
ROE 14.74% 13.29% 12.04% 12.66% 12.06% 12.10% 12.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.82 81.32 80.93 77.33 75.19 224.43 219.33 -47.30%
EPS 23.89 22.88 19.88 21.63 20.91 60.88 60.48 -46.13%
DPS 21.79 32.68 0.00 21.37 0.00 0.00 0.00 -
NAPS 1.62 1.72 1.65 1.72 1.73 5.03 4.87 -51.95%
Adjusted Per Share Value based on latest NOSH - 1,825,618
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 83.10 80.49 80.03 75.64 74.05 73.51 71.79 10.23%
EPS 23.67 22.63 19.64 21.30 20.55 19.94 19.79 12.66%
DPS 21.60 32.35 0.00 20.90 0.00 0.00 0.00 -
NAPS 1.6061 1.7025 1.6317 1.6825 1.7037 1.6475 1.5941 0.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.62 4.38 4.30 4.60 4.55 14.06 14.30 -
P/RPS 5.51 5.39 5.31 5.95 6.05 6.26 6.52 -10.60%
P/EPS 19.35 19.15 21.65 21.13 21.80 23.10 23.65 -12.51%
EY 5.17 5.22 4.62 4.73 4.59 4.33 4.23 14.30%
DY 4.72 7.46 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 2.85 2.55 2.61 2.67 2.63 2.80 2.94 -2.04%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 -
Price 4.82 4.56 4.43 4.13 4.34 4.65 13.98 -
P/RPS 5.75 5.61 5.47 5.34 5.77 2.07 6.37 -6.59%
P/EPS 20.19 19.94 22.31 18.97 20.80 7.64 23.12 -8.63%
EY 4.95 5.01 4.48 5.27 4.81 13.09 4.33 9.32%
DY 4.52 7.17 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 2.98 2.65 2.68 2.40 2.51 0.92 2.87 2.53%

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