[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -7.78%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,454,834 1,534,017 1,485,890 1,477,408 1,396,362 1,367,042 1,357,026 4.73%
PBT 517,284 587,336 560,982 493,096 532,724 517,377 501,790 2.04%
Tax -63,674 -148,260 -139,998 -127,820 -135,946 -135,198 -132,010 -38.41%
NP 453,610 439,076 420,984 365,276 396,778 382,178 369,780 14.55%
-
NP to SH 449,910 436,888 417,844 362,580 393,160 379,424 368,050 14.28%
-
Tax Rate 12.31% 25.24% 24.96% 25.92% 25.52% 26.13% 26.31% -
Total Cost 1,001,224 1,094,941 1,064,906 1,112,132 999,584 984,864 987,246 0.93%
-
Net Worth 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 1.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 569,892 398,738 597,163 - 385,894 - - -
Div Payout % 126.67% 91.27% 142.92% - 98.15% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 1.75%
NOSH 1,836,586 1,836,586 1,825,618 1,825,618 1,825,618 1,825,618 604,711 109.29%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.18% 28.62% 28.33% 24.72% 28.42% 27.96% 27.25% -
ROE 14.41% 14.74% 13.29% 12.04% 12.66% 12.06% 12.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.21 83.82 81.32 80.93 77.33 75.19 224.43 -49.96%
EPS 24.58 23.89 22.88 19.88 21.63 20.91 60.88 -45.28%
DPS 31.03 21.79 32.68 0.00 21.37 0.00 0.00 -
NAPS 1.70 1.62 1.72 1.65 1.72 1.73 5.03 -51.38%
Adjusted Per Share Value based on latest NOSH - 1,825,618
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 78.81 83.10 80.49 80.03 75.64 74.05 73.51 4.73%
EPS 24.37 23.67 22.63 19.64 21.30 20.55 19.94 14.26%
DPS 30.87 21.60 32.35 0.00 20.90 0.00 0.00 -
NAPS 1.6913 1.6061 1.7025 1.6317 1.6825 1.7037 1.6475 1.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.90 4.62 4.38 4.30 4.60 4.55 14.06 -
P/RPS 6.19 5.51 5.39 5.31 5.95 6.05 6.26 -0.74%
P/EPS 20.00 19.35 19.15 21.65 21.13 21.80 23.10 -9.13%
EY 5.00 5.17 5.22 4.62 4.73 4.59 4.33 10.03%
DY 6.33 4.72 7.46 0.00 4.65 0.00 0.00 -
P/NAPS 2.88 2.85 2.55 2.61 2.67 2.63 2.80 1.89%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 -
Price 5.35 4.82 4.56 4.43 4.13 4.34 4.65 -
P/RPS 6.75 5.75 5.61 5.47 5.34 5.77 2.07 119.42%
P/EPS 21.84 20.19 19.94 22.31 18.97 20.80 7.64 101.03%
EY 4.58 4.95 5.01 4.48 5.27 4.81 13.09 -50.25%
DY 5.80 4.52 7.17 0.00 5.17 0.00 0.00 -
P/NAPS 3.15 2.98 2.65 2.68 2.40 2.51 0.92 126.65%

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