[TIMECOM] YoY Cumulative 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- 54.64%
YoY- 21.77%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,168,694 1,150,513 1,025,282 908,297 818,530 720,582 626,734 10.93%
PBT 317,252 440,502 388,033 313,769 248,213 217,071 135,866 15.17%
Tax 2,170,274 -111,195 -101,399 -80,115 -9,586 -9,212 -18,709 -
NP 2,487,526 329,307 286,634 233,654 238,627 207,859 117,157 66.36%
-
NP to SH 2,483,971 327,666 284,568 233,692 238,627 207,859 117,157 66.32%
-
Tax Rate -684.09% 25.24% 26.13% 25.53% 3.86% 4.24% 13.77% -
Total Cost -1,318,832 821,206 738,648 674,643 579,903 512,723 509,577 -
-
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 1,302,864 299,054 - - - - - -
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 60.67% 11.05% 9.05% 7.93% 8.91% 8.55% 5.32% -
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 63.37 62.86 56.39 150.41 139.96 123.56 107.90 -8.48%
EPS 134.98 17.92 15.68 39.18 40.86 35.71 20.23 37.18%
DPS 70.65 16.34 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 63.21 62.23 55.46 49.13 44.27 38.98 33.90 10.93%
EPS 134.35 17.72 15.39 12.64 12.91 11.24 6.34 66.31%
DPS 70.47 16.18 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 8.55 7.35 8.07 7.98 6.52 6.71 8.23 0.63%
P/EPS 4.02 25.81 29.07 31.01 22.38 23.26 44.03 -32.88%
EY 24.85 3.88 3.44 3.22 4.47 4.30 2.27 48.98%
DY 13.04 3.54 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 8.14 7.67 7.70 9.31 6.50 6.47 8.37 -0.46%
P/EPS 3.83 26.92 27.73 36.18 22.30 22.42 44.77 -33.60%
EY 26.10 3.71 3.61 2.76 4.48 4.46 2.23 50.65%
DY 13.69 3.39 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