[TIMECOM] QoQ Cumulative 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- 38.16%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,150,513 742,945 369,352 1,396,362 1,025,282 678,513 331,332 129.13%
PBT 440,502 280,491 123,274 532,724 388,033 250,895 125,376 130.93%
Tax -111,195 -69,999 -31,955 -135,946 -101,399 -66,005 -33,755 121.23%
NP 329,307 210,492 91,319 396,778 286,634 184,890 91,621 134.45%
-
NP to SH 327,666 208,922 90,645 393,160 284,568 184,025 91,353 134.13%
-
Tax Rate 25.24% 24.96% 25.92% 25.52% 26.13% 26.31% 26.92% -
Total Cost 821,206 532,453 278,033 999,584 738,648 493,623 239,711 127.08%
-
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 299,054 298,581 - 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 11.05% 6.65% 3.01% 12.66% 9.05% 6.05% 3.10% -
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 62.86 40.66 20.23 77.33 56.39 112.21 54.83 9.53%
EPS 17.92 11.44 4.97 21.63 15.68 30.44 15.12 11.98%
DPS 16.34 16.34 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 62.23 40.18 19.98 75.53 55.46 36.70 17.92 129.14%
EPS 17.72 11.30 4.90 21.27 15.39 9.95 4.94 134.14%
DPS 16.18 16.15 0.00 20.87 0.00 0.00 0.00 -
NAPS 1.6037 1.70 1.6293 1.68 1.7012 1.6451 1.5917 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 7.35 10.77 21.25 5.95 8.07 12.53 26.08 -56.98%
P/EPS 25.81 38.31 86.60 21.13 29.07 46.20 94.59 -57.89%
EY 3.88 2.61 1.15 4.73 3.44 2.16 1.06 137.32%
DY 3.54 3.73 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 7.67 11.22 21.90 5.34 7.70 4.14 25.50 -55.07%
P/EPS 26.92 39.88 89.22 18.97 27.73 15.28 92.47 -56.04%
EY 3.71 2.51 1.12 5.27 3.61 6.55 1.08 127.49%
DY 3.39 3.58 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