[TIMECOM] QoQ Cumulative 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- -76.94%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative 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 1,150,513 742,945 369,352 1,396,362 1,025,282 678,513 66.04%
PBT 517,284 440,502 280,491 123,274 532,724 388,033 250,895 61.77%
Tax -63,674 -111,195 -69,999 -31,955 -135,946 -101,399 -66,005 -2.36%
NP 453,610 329,307 210,492 91,319 396,778 286,634 184,890 81.60%
-
NP to SH 449,910 327,666 208,922 90,645 393,160 284,568 184,025 81.18%
-
Tax Rate 12.31% 25.24% 24.96% 25.92% 25.52% 26.13% 26.31% -
Total Cost 1,001,224 821,206 532,453 278,033 999,584 738,648 493,623 60.02%
-
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 569,892 299,054 298,581 - 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% 11.05% 6.65% 3.01% 12.66% 9.05% 6.05% -
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 62.86 40.66 20.23 77.33 56.39 112.21 -20.66%
EPS 24.58 17.92 11.44 4.97 21.63 15.68 30.44 -13.25%
DPS 31.03 16.34 16.34 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 62.32 40.24 20.01 75.64 55.54 36.75 66.06%
EPS 24.37 17.75 11.32 4.91 21.30 15.41 9.97 81.16%
DPS 30.87 16.20 16.17 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 7.35 10.77 21.25 5.95 8.07 12.53 -37.42%
P/EPS 20.00 25.81 38.31 86.60 21.13 29.07 46.20 -42.68%
EY 5.00 3.88 2.61 1.15 4.73 3.44 2.16 74.72%
DY 6.33 3.54 3.73 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 7.67 11.22 21.90 5.34 7.70 4.14 38.40%
P/EPS 21.84 26.92 39.88 89.22 18.97 27.73 15.28 26.80%
EY 4.58 3.71 2.51 1.12 5.27 3.61 6.55 -21.16%
DY 5.80 3.39 3.58 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