[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.3%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,454,834 1,396,362 1,223,169 1,113,873 983,435 860,696 766,940 11.25%
PBT 517,284 532,724 423,098 328,128 304,811 193,119 368,417 5.81%
Tax -63,674 -135,946 -96,194 -14,092 -16,141 -17,757 38,901 -
NP 453,610 396,778 326,904 314,036 288,670 175,362 407,318 1.80%
-
NP to SH 449,910 393,160 328,047 314,036 288,670 175,362 407,318 1.67%
-
Tax Rate 12.31% 25.52% 22.74% 4.29% 5.30% 9.19% -10.56% -
Total Cost 1,001,224 999,584 896,265 799,837 694,765 685,334 359,622 18.59%
-
Net Worth 3,122,196 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 6.21%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 569,892 385,894 200,010 169,980 119,995 100,010 176,492 21.56%
Div Payout % 126.67% 98.15% 60.97% 54.13% 41.57% 57.03% 43.33% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,122,196 3,105,933 3,045,479 2,769,578 2,521,298 2,267,670 2,174,438 6.21%
NOSH 1,836,586 1,825,618 604,261 585,534 583,701 581,453 576,774 21.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 31.18% 28.42% 26.73% 28.19% 29.35% 20.37% 53.11% -
ROE 14.41% 12.66% 10.77% 11.34% 11.45% 7.73% 18.73% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.21 77.33 202.42 190.23 168.50 148.02 132.97 -8.26%
EPS 24.58 21.63 54.82 53.73 49.56 30.25 70.62 -16.12%
DPS 31.03 21.37 33.10 29.03 20.56 17.20 30.60 0.23%
NAPS 1.70 1.72 5.04 4.73 4.32 3.90 3.77 -12.42%
Adjusted Per Share Value based on latest NOSH - 585,534
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 78.81 75.64 66.26 60.34 53.27 46.62 41.54 11.25%
EPS 24.37 21.30 17.77 17.01 15.64 9.50 22.06 1.67%
DPS 30.87 20.90 10.83 9.21 6.50 5.42 9.56 21.56%
NAPS 1.6913 1.6825 1.6497 1.5003 1.3658 1.2284 1.1779 6.21%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.90 4.60 13.26 9.22 8.10 9.10 7.80 -
P/RPS 6.19 5.95 6.55 4.85 4.81 6.15 5.87 0.88%
P/EPS 20.00 21.13 24.42 17.19 16.38 30.17 11.05 10.38%
EY 5.00 4.73 4.09 5.82 6.11 3.31 9.05 -9.41%
DY 6.33 4.65 2.50 3.15 2.54 1.89 3.92 8.31%
P/NAPS 2.88 2.67 2.63 1.95 1.88 2.33 2.07 5.65%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 26/02/21 28/02/20 28/02/19 26/02/18 28/02/17 -
Price 5.35 4.13 13.90 9.33 7.75 8.04 8.70 -
P/RPS 6.75 5.34 6.87 4.90 4.60 5.43 6.54 0.52%
P/EPS 21.84 18.97 25.60 17.40 15.67 26.66 12.32 10.00%
EY 4.58 5.27 3.91 5.75 6.38 3.75 8.12 -9.09%
DY 5.80 5.17 2.38 3.11 2.65 2.14 3.52 8.67%
P/NAPS 3.15 2.40 2.76 1.97 1.79 2.06 2.31 5.30%

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