[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.09%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,558,258 1,534,017 1,367,042 1,211,062 1,091,373 960,776 835,645 10.93%
PBT 423,002 587,336 517,377 418,358 330,950 289,428 181,154 15.17%
Tax 2,893,698 -148,260 -135,198 -106,820 -12,781 -12,282 -24,945 -
NP 3,316,701 439,076 382,178 311,538 318,169 277,145 156,209 66.36%
-
NP to SH 3,311,961 436,888 379,424 311,589 318,169 277,145 156,209 66.32%
-
Tax Rate -684.09% 25.24% 26.13% 25.53% 3.86% 4.24% 13.77% -
Total Cost -1,758,442 1,094,941 984,864 899,524 773,204 683,630 679,436 -
-
Net Worth 4,093,926 2,964,919 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 10.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,737,152 398,738 - - - - - -
Div Payout % 52.45% 91.27% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,093,926 2,964,919 3,145,235 2,946,953 2,678,475 2,431,885 2,201,497 10.88%
NOSH 1,846,838 1,836,586 1,825,618 604,261 585,534 583,607 581,453 21.23%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 212.85% 28.62% 27.96% 25.72% 29.15% 28.85% 18.69% -
ROE 80.90% 14.74% 12.06% 10.57% 11.88% 11.40% 7.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 84.50 83.82 75.19 200.55 186.62 164.75 143.86 -8.48%
EPS 179.97 23.89 20.91 52.24 54.48 47.61 26.97 37.19%
DPS 94.20 21.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.62 1.73 4.88 4.58 4.17 3.79 -8.52%
Adjusted Per Share Value based on latest NOSH - 1,825,618
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 84.28 82.97 73.94 65.50 59.03 51.97 45.20 10.93%
EPS 179.14 23.63 20.52 16.85 17.21 14.99 8.45 66.32%
DPS 93.96 21.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2143 1.6037 1.7012 1.594 1.4487 1.3154 1.1908 10.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.42 4.62 4.55 12.00 9.13 8.29 8.88 -
P/RPS 6.41 5.51 6.05 5.98 4.89 5.03 6.17 0.63%
P/EPS 3.02 19.35 21.80 23.26 16.78 17.44 33.02 -32.86%
EY 33.14 5.17 4.59 4.30 5.96 5.73 3.03 48.96%
DY 17.38 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.85 2.63 2.46 1.99 1.99 2.34 0.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 26/11/20 29/11/19 27/11/18 24/11/17 -
Price 5.16 4.82 4.34 14.00 9.10 7.99 9.03 -
P/RPS 6.11 5.75 5.77 6.98 4.88 4.85 6.28 -0.45%
P/EPS 2.87 20.19 20.80 27.13 16.73 16.81 33.58 -33.61%
EY 34.81 4.95 4.81 3.69 5.98 5.95 2.98 50.60%
DY 18.26 4.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.98 2.51 2.87 1.99 1.92 2.38 -0.42%

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