[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 54.64%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 742,945 369,352 1,396,362 1,025,282 678,513 331,332 1,223,169 -28.34%
PBT 280,491 123,274 532,724 388,033 250,895 125,376 423,098 -24.02%
Tax -69,999 -31,955 -135,946 -101,399 -66,005 -33,755 -96,194 -19.14%
NP 210,492 91,319 396,778 286,634 184,890 91,621 326,904 -25.49%
-
NP to SH 208,922 90,645 393,160 284,568 184,025 91,353 328,047 -26.03%
-
Tax Rate 24.96% 25.92% 25.52% 26.13% 26.31% 26.92% 22.74% -
Total Cost 532,453 278,033 999,584 738,648 493,623 239,711 896,265 -29.39%
-
Net Worth 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 298,581 - 385,894 - - - 200,010 30.71%
Div Payout % 142.92% - 98.15% - - - 60.97% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 2,942,755 3,045,479 2.12%
NOSH 1,825,618 1,825,618 1,825,618 1,825,618 604,711 604,261 604,261 109.41%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.33% 24.72% 28.42% 27.96% 27.25% 27.65% 26.73% -
ROE 6.65% 3.01% 12.66% 9.05% 6.05% 3.10% 10.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.66 20.23 77.33 56.39 112.21 54.83 202.42 -65.80%
EPS 11.44 4.97 21.63 15.68 30.44 15.12 54.82 -64.91%
DPS 16.34 0.00 21.37 0.00 0.00 0.00 33.10 -37.61%
NAPS 1.72 1.65 1.72 1.73 5.03 4.87 5.04 -51.26%
Adjusted Per Share Value based on latest NOSH - 1,825,618
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.18 19.98 75.53 55.46 36.70 17.92 66.16 -28.35%
EPS 11.30 4.90 21.27 15.39 9.95 4.94 17.74 -26.02%
DPS 16.15 0.00 20.87 0.00 0.00 0.00 10.82 30.70%
NAPS 1.70 1.6293 1.68 1.7012 1.6451 1.5917 1.6473 2.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.38 4.30 4.60 4.55 14.06 14.30 13.26 -
P/RPS 10.77 21.25 5.95 8.07 12.53 26.08 6.55 39.43%
P/EPS 38.31 86.60 21.13 29.07 46.20 94.59 24.42 35.12%
EY 2.61 1.15 4.73 3.44 2.16 1.06 4.09 -25.93%
DY 3.73 0.00 4.65 0.00 0.00 0.00 2.50 30.66%
P/NAPS 2.55 2.61 2.67 2.63 2.80 2.94 2.63 -2.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 27/08/21 28/05/21 26/02/21 -
Price 4.56 4.43 4.13 4.34 4.65 13.98 13.90 -
P/RPS 11.22 21.90 5.34 7.70 4.14 25.50 6.87 38.80%
P/EPS 39.88 89.22 18.97 27.73 15.28 92.47 25.60 34.49%
EY 2.51 1.12 5.27 3.61 6.55 1.08 3.91 -25.64%
DY 3.58 0.00 5.17 0.00 0.00 0.00 2.38 31.37%
P/NAPS 2.65 2.68 2.40 2.51 0.92 2.87 2.76 -2.68%

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