[TIMECOM] QoQ TTM Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.52%
YoY- 21.41%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,545,789 1,546,718 1,521,593 1,460,794 1,434,382 1,396,362 1,340,154 9.99%
PBT 576,934 568,030 585,193 562,320 530,622 532,724 497,362 10.40%
Tax -100,222 -114,420 -145,742 -139,940 -134,146 -135,946 -117,478 -10.05%
NP 476,712 453,610 439,451 422,380 396,476 396,778 379,884 16.35%
-
NP to SH 473,775 449,910 436,258 418,057 392,452 393,160 378,923 16.07%
-
Tax Rate 17.37% 20.14% 24.90% 24.89% 25.28% 25.52% 23.62% -
Total Cost 1,069,077 1,093,108 1,082,142 1,038,414 1,037,906 999,584 960,270 7.42%
-
Net Worth 2,959,518 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 -3.97%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,568,362 568,376 684,475 684,475 385,894 385,894 200,010 295.19%
Div Payout % 331.04% 126.33% 156.90% 163.73% 98.33% 98.15% 52.78% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,959,518 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 -3.97%
NOSH 1,838,566 1,836,586 1,836,586 1,825,618 1,825,618 1,825,618 1,825,618 0.47%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 30.84% 29.33% 28.88% 28.91% 27.64% 28.42% 28.35% -
ROE 16.01% 14.41% 14.71% 13.30% 13.03% 12.66% 12.05% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 84.09 84.22 83.14 79.94 78.57 77.33 73.71 9.18%
EPS 25.77 24.50 23.84 22.88 21.50 21.77 20.84 15.22%
DPS 85.43 31.03 37.71 37.71 21.14 21.37 11.00 292.66%
NAPS 1.61 1.70 1.62 1.72 1.65 1.72 1.73 -4.68%
Adjusted Per Share Value based on latest NOSH - 1,825,618
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 83.73 83.78 82.42 79.13 77.70 75.64 72.60 9.98%
EPS 25.66 24.37 23.63 22.65 21.26 21.30 20.53 16.04%
DPS 84.96 30.79 37.08 37.08 20.90 20.90 10.83 295.30%
NAPS 1.6031 1.6913 1.6061 1.7025 1.6317 1.6825 1.7037 -3.97%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.55 4.90 4.62 4.38 4.30 4.60 4.55 -
P/RPS 6.60 5.82 5.56 5.48 5.47 5.95 6.17 4.59%
P/EPS 21.53 20.00 19.38 19.14 20.00 21.13 21.83 -0.91%
EY 4.64 5.00 5.16 5.22 5.00 4.73 4.58 0.87%
DY 15.39 6.33 8.16 8.61 4.92 4.65 2.42 243.64%
P/NAPS 3.45 2.88 2.85 2.55 2.61 2.67 2.63 19.85%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 28/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 -
Price 5.30 5.35 4.82 4.56 4.43 4.13 4.34 -
P/RPS 6.30 6.35 5.80 5.70 5.64 5.34 5.89 4.59%
P/EPS 20.56 21.84 20.22 19.93 20.61 18.97 20.82 -0.83%
EY 4.86 4.58 4.95 5.02 4.85 5.27 4.80 0.83%
DY 16.12 5.80 7.82 8.27 4.77 5.17 2.53 244.07%
P/NAPS 3.29 3.15 2.98 2.65 2.68 2.40 2.51 19.78%

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