[TIMECOM] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.39%
YoY- 18.1%
View:
Show?
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 407,568 373,593 369,352 371,080 346,769 347,181 331,332 14.78%
PBT 160,011 157,217 123,274 144,691 137,138 125,519 125,376 17.64%
Tax -41,196 -38,044 -31,955 -34,547 -35,394 -32,250 -33,755 14.18%
NP 118,815 119,173 91,319 110,144 101,744 93,269 91,621 18.90%
-
NP to SH 118,744 118,277 90,645 108,592 100,543 92,672 91,353 19.08%
-
Tax Rate 25.75% 24.20% 25.92% 23.88% 25.81% 25.69% 26.92% -
Total Cost 288,753 254,420 278,033 260,936 245,025 253,912 239,711 13.19%
-
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 - 298,581 - 385,894 - - - -
Div Payout % - 252.44% - 355.36% - - - -
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 29.15% 31.90% 24.72% 29.68% 29.34% 26.86% 27.65% -
ROE 4.00% 3.76% 3.01% 3.50% 3.20% 3.05% 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 22.27 20.45 20.23 20.55 19.07 57.42 54.83 -45.12%
EPS 6.49 6.48 4.97 6.01 5.53 15.33 15.12 -43.06%
DPS 0.00 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 - 1,836,586
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.17 20.32 20.09 20.18 18.86 18.88 18.02 14.80%
EPS 6.46 6.43 4.93 5.91 5.47 5.04 4.97 19.08%
DPS 0.00 16.24 0.00 20.99 0.00 0.00 0.00 -
NAPS 1.6126 1.7095 1.6384 1.6893 1.7107 1.6542 1.6006 0.49%
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 20.75 21.42 21.25 22.38 23.85 24.49 26.08 -14.12%
P/EPS 71.21 67.67 86.60 76.49 82.27 91.74 94.59 -17.23%
EY 1.40 1.48 1.15 1.31 1.22 1.09 1.06 20.35%
DY 0.00 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 21.64 22.30 21.90 20.10 22.75 8.10 25.50 -10.35%
P/EPS 74.29 70.45 89.22 68.68 78.48 30.34 92.47 -13.56%
EY 1.35 1.42 1.12 1.46 1.27 3.30 1.08 16.02%
DY 0.00 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