[TIMECOM] YoY 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- 8.49%
YoY- 52.46%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
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 411,071 407,568 346,769 309,545 278,164 249,999 202,995 12.47%
PBT 149,839 160,011 137,138 90,271 84,719 82,574 42,472 23.37%
Tax -41,386 -41,196 -35,394 -24,364 -1,725 -2,593 -14,243 19.44%
NP 108,453 118,815 101,744 65,907 82,994 79,981 28,229 25.13%
-
NP to SH 106,597 118,744 100,543 65,945 82,994 79,981 28,229 24.77%
-
Tax Rate 27.62% 25.75% 25.81% 26.99% 2.04% 3.14% 33.54% -
Total Cost 302,618 288,753 245,025 243,638 195,170 170,018 174,766 9.57%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 26.38% 29.15% 29.34% 21.29% 29.84% 31.99% 13.91% -
ROE 2.60% 4.00% 3.20% 2.24% 3.10% 3.29% 1.28% -
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 22.29 22.27 19.07 51.26 47.56 42.87 34.95 -7.21%
EPS 5.78 6.49 5.53 10.92 14.19 13.71 4.86 2.93%
DPS 0.00 0.00 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 22.23 22.04 18.76 16.74 15.05 13.52 10.98 12.46%
EPS 5.77 6.42 5.44 3.57 4.49 4.33 1.53 24.74%
DPS 0.00 0.00 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 24.31 20.75 23.85 23.41 19.20 19.34 25.41 -0.73%
P/EPS 93.77 71.21 82.27 109.89 64.33 60.45 182.72 -10.51%
EY 1.07 1.40 1.22 0.91 1.55 1.65 0.55 11.72%
DY 0.00 0.00 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 23.15 21.64 22.75 27.31 19.13 18.64 25.84 -1.81%
P/EPS 89.27 74.29 78.48 128.20 64.12 58.26 185.81 -11.49%
EY 1.12 1.35 1.27 0.78 1.56 1.72 0.54 12.92%
DY 0.00 0.00 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