[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 101.44%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 836,253 757,623 742,945 678,513 598,752 540,366 470,583 10.04%
PBT 286,306 167,413 280,491 250,895 223,498 163,494 134,497 13.40%
Tax -74,256 2,211,660 -69,999 -66,005 -55,751 -7,861 -6,619 49.56%
NP 212,050 2,379,073 210,492 184,890 167,747 155,633 127,878 8.78%
-
NP to SH 209,720 2,377,374 208,922 184,025 167,747 155,633 127,878 8.58%
-
Tax Rate 25.94% -1,321.08% 24.96% 26.31% 24.94% 4.81% 4.92% -
Total Cost 624,203 -1,621,450 532,453 493,623 431,005 384,733 342,705 10.49%
-
Net Worth 4,067,401 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 9.57%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 349,981 1,298,946 298,581 - - - - -
Div Payout % 166.88% 54.64% 142.92% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 4,067,401 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 9.57%
NOSH 1,848,818 1,838,566 1,825,618 604,711 602,750 583,701 581,453 21.24%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 25.36% 314.02% 28.33% 27.25% 28.02% 28.80% 27.17% -
ROE 5.16% 55.50% 6.65% 6.05% 5.85% 6.02% 5.44% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.23 41.21 40.66 112.21 99.82 92.58 80.93 -9.23%
EPS 11.34 129.32 11.44 30.44 28.30 26.66 21.99 -10.44%
DPS 18.93 70.65 16.34 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.33 1.72 5.03 4.78 4.43 4.04 -9.62%
Adjusted Per Share Value based on latest NOSH - 604,711
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.23 40.98 40.18 36.70 32.39 29.23 25.45 10.04%
EPS 11.34 128.59 11.30 9.95 9.07 8.42 6.92 8.57%
DPS 18.93 70.26 16.15 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.3171 1.70 1.6451 1.5508 1.3986 1.2706 9.57%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.03 5.20 4.38 14.06 10.88 8.97 7.64 -
P/RPS 11.12 12.62 10.77 12.53 10.90 9.69 9.44 2.76%
P/EPS 44.34 4.02 38.31 46.20 38.90 33.64 34.74 4.14%
EY 2.26 24.87 2.61 2.16 2.57 2.97 2.88 -3.95%
DY 3.76 13.59 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.23 2.55 2.80 2.28 2.02 1.89 3.24%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 18/08/23 29/08/22 27/08/21 21/08/20 27/08/19 28/08/18 -
Price 4.89 5.43 4.56 4.65 11.00 8.90 8.16 -
P/RPS 10.81 13.18 11.22 4.14 11.02 9.61 10.08 1.17%
P/EPS 43.11 4.20 39.88 15.28 39.33 33.38 37.10 2.53%
EY 2.32 23.81 2.51 6.55 2.54 3.00 2.70 -2.49%
DY 3.87 13.01 3.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.33 2.65 0.92 2.30 2.01 2.02 1.58%

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