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

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	1,545,789	1,546,718	1,521,593	1,460,794	1,434,382	1,396,362	1,340,154	9.99%
YoY %	-0.06%	1.65%	4.16%	1.84%	2.72%	4.19%	-	-
Horiz. %	115.34%	115.41%	113.54%	109.00%	107.03%	104.19%	100.00%	-
PBT	576,934	568,030	585,193	562,320	530,622	532,724	497,362	10.40%
YoY %	1.57%	-2.93%	4.07%	5.97%	-0.39%	7.11%	-	-
Horiz. %	116.00%	114.21%	117.66%	113.06%	106.69%	107.11%	100.00%	-
Tax	-100,222	-114,420	-145,742	-139,940	-134,146	-135,946	-117,478	-10.05%
YoY %	12.41%	21.49%	-4.15%	-4.32%	1.32%	-15.72%	-	-
Horiz. %	85.31%	97.40%	124.06%	119.12%	114.19%	115.72%	100.00%	-
NP	476,712	453,610	439,451	422,380	396,476	396,778	379,884	16.35%
YoY %	5.09%	3.22%	4.04%	6.53%	-0.08%	4.45%	-	-
Horiz. %	125.49%	119.41%	115.68%	111.19%	104.37%	104.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	473,775	449,910	436,258	418,057	392,452	393,160	378,923	16.07%
YoY %	5.30%	3.13%	4.35%	6.52%	-0.18%	3.76%	-	-
Horiz. %	125.03%	118.73%	115.13%	110.33%	103.57%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.37%	20.14%	24.90%	24.89%	25.28%	25.52%	23.62%	-
YoY %	-13.75%	-19.12%	0.04%	-1.54%	-0.94%	8.04%	-	-
Horiz. %	73.54%	85.27%	105.42%	105.38%	107.03%	108.04%	100.00%	-
Total Cost	1,069,077	1,093,108	1,082,142	1,038,414	1,037,906	999,584	960,270	7.42%
YoY %	-2.20%	1.01%	4.21%	0.05%	3.83%	4.09%	-	-
Horiz. %	111.33%	113.83%	112.69%	108.14%	108.08%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-5.21%	5.30%	-5.66%	4.34%	-3.02%	-1.25%	-	-
Horiz. %	94.10%	99.27%	94.27%	99.93%	95.77%	98.75%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	1,568,362	568,376	684,475	684,475	385,894	385,894	200,010	295.19%
YoY %	175.94%	-16.96%	0.00%	77.37%	0.00%	92.94%	-	-
Horiz. %	784.14%	284.17%	342.22%	342.22%	192.94%	192.94%	100.00%	-
Div Payout %	331.04%	126.33%	156.90%	163.73%	98.33%	98.15%	52.78%	-
YoY %	162.04%	-19.48%	-4.17%	66.51%	0.18%	85.96%	-	-
Horiz. %	627.21%	239.35%	297.27%	310.21%	186.30%	185.96%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
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%
YoY %	-5.21%	5.30%	-5.66%	4.34%	-3.02%	-1.25%	-	-
Horiz. %	94.10%	99.27%	94.27%	99.93%	95.77%	98.75%	100.00%	-
NOSH	1,838,566	1,836,586	1,836,586	1,825,618	1,825,618	1,825,618	1,825,618	0.47%
YoY %	0.11%	0.00%	0.60%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.71%	100.60%	100.60%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	30.84%	29.33%	28.88%	28.91%	27.64%	28.42%	28.35%	-
YoY %	5.15%	1.56%	-0.10%	4.59%	-2.74%	0.25%	-	-
Horiz. %	108.78%	103.46%	101.87%	101.98%	97.50%	100.25%	100.00%	-
ROE	16.01%	14.41%	14.71%	13.30%	13.03%	12.66%	12.05%	-
YoY %	11.10%	-2.04%	10.60%	2.07%	2.92%	5.06%	-	-
Horiz. %	132.86%	119.59%	122.07%	110.37%	108.13%	105.06%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	84.09	84.22	83.14	79.94	78.57	77.33	73.71	9.18%
YoY %	-0.15%	1.30%	4.00%	1.74%	1.60%	4.91%	-	-
Horiz. %	114.08%	114.26%	112.79%	108.45%	106.59%	104.91%	100.00%	-
EPS	25.77	24.50	23.84	22.88	21.50	21.77	20.84	15.22%
YoY %	5.18%	2.77%	4.20%	6.42%	-1.24%	4.46%	-	-
Horiz. %	123.66%	117.56%	114.40%	109.79%	103.17%	104.46%	100.00%	-
DPS	85.43	31.03	37.71	37.71	21.14	21.37	11.00	292.66%
YoY %	175.31%	-17.71%	0.00%	78.38%	-1.08%	94.27%	-	-
Horiz. %	776.64%	282.09%	342.82%	342.82%	192.18%	194.27%	100.00%	-
NAPS	1.61	1.70	1.62	1.72	1.65	1.72	1.73	-4.68%
YoY %	-5.29%	4.94%	-5.81%	4.24%	-4.07%	-0.58%	-	-
Horiz. %	93.06%	98.27%	93.64%	99.42%	95.38%	99.42%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,825,618
RPS	83.61	83.66	82.30	79.01	77.58	75.53	72.49	9.99%
YoY %	-0.06%	1.65%	4.16%	1.84%	2.71%	4.19%	-	-
Horiz. %	115.34%	115.41%	113.53%	108.99%	107.02%	104.19%	100.00%	-
EPS	25.63	24.34	23.60	22.61	21.23	21.27	20.50	16.07%
YoY %	5.30%	3.14%	4.38%	6.50%	-0.19%	3.76%	-	-
Horiz. %	125.02%	118.73%	115.12%	110.29%	103.56%	103.76%	100.00%	-
DPS	84.83	30.74	37.02	37.02	20.87	20.87	10.82	295.14%
YoY %	175.96%	-16.96%	0.00%	77.38%	0.00%	92.88%	-	-
Horiz. %	784.01%	284.10%	342.14%	342.14%	192.88%	192.88%	100.00%	-
NAPS	1.6008	1.6888	1.6037	1.70	1.6293	1.68	1.7012	-3.97%
YoY %	-5.21%	5.31%	-5.66%	4.34%	-3.02%	-1.25%	-	-
Horiz. %	94.10%	99.27%	94.27%	99.93%	95.77%	98.75%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.40%	4.68%	1.46%	0.18%	-8.07%	-3.57%	-	-
Horiz. %	106.97%	94.33%	90.11%	88.82%	88.65%	96.43%	100.00%	-
P/EPS	21.53	20.00	19.38	19.14	20.00	21.13	21.83	-0.91%
YoY %	7.65%	3.20%	1.25%	-4.30%	-5.35%	-3.21%	-	-
Horiz. %	98.63%	91.62%	88.78%	87.68%	91.62%	96.79%	100.00%	-
EY	4.64	5.00	5.16	5.22	5.00	4.73	4.58	0.87%
YoY %	-7.20%	-3.10%	-1.15%	4.40%	5.71%	3.28%	-	-
Horiz. %	101.31%	109.17%	112.66%	113.97%	109.17%	103.28%	100.00%	-
DY	15.39	6.33	8.16	8.61	4.92	4.65	2.42	243.64%
YoY %	143.13%	-22.43%	-5.23%	75.00%	5.81%	92.15%	-	-
Horiz. %	635.95%	261.57%	337.19%	355.79%	203.31%	192.15%	100.00%	-
P/NAPS	3.45	2.88	2.85	2.55	2.61	2.67	2.63	19.85%
YoY %	19.79%	1.05%	11.76%	-2.30%	-2.25%	1.52%	-	-
Horiz. %	131.18%	109.51%	108.37%	96.96%	99.24%	101.52%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-0.79%	9.48%	1.75%	1.06%	5.62%	-9.34%	-	-
Horiz. %	106.96%	107.81%	98.47%	96.77%	95.76%	90.66%	100.00%	-
P/EPS	20.56	21.84	20.22	19.93	20.61	18.97	20.82	-0.83%
YoY %	-5.86%	8.01%	1.46%	-3.30%	8.65%	-8.89%	-	-
Horiz. %	98.75%	104.90%	97.12%	95.73%	98.99%	91.11%	100.00%	-
EY	4.86	4.58	4.95	5.02	4.85	5.27	4.80	0.83%
YoY %	6.11%	-7.47%	-1.39%	3.51%	-7.97%	9.79%	-	-
Horiz. %	101.25%	95.42%	103.12%	104.58%	101.04%	109.79%	100.00%	-
DY	16.12	5.80	7.82	8.27	4.77	5.17	2.53	244.07%
YoY %	177.93%	-25.83%	-5.44%	73.38%	-7.74%	104.35%	-	-
Horiz. %	637.15%	229.25%	309.09%	326.88%	188.54%	204.35%	100.00%	-
P/NAPS	3.29	3.15	2.98	2.65	2.68	2.40	2.51	19.78%
YoY %	4.44%	5.70%	12.45%	-1.12%	11.67%	-4.38%	-	-
Horiz. %	131.08%	125.50%	118.73%	105.58%	106.77%	95.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos