[TIMECOM] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.51%
YoY- 3.07%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,561,396 1,460,794 1,302,930 1,172,259 1,053,218 907,540 840,049 10.87%
PBT 454,952 562,320 450,495 388,132 333,808 234,222 221,330 12.75%
Tax 2,167,239 -139,940 -106,448 -61,982 -17,383 -19,910 37,525 96.54%
NP 2,622,191 422,380 344,047 326,150 316,425 214,312 258,855 47.07%
-
NP to SH 2,618,362 418,057 344,325 326,150 316,425 214,312 258,855 47.03%
-
Tax Rate -476.37% 24.89% 23.63% 15.97% 5.21% 8.50% -16.95% -
Total Cost -1,060,795 1,038,414 958,883 846,109 736,793 693,228 581,194 -
-
Net Worth 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,175,948 11.94%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 1,568,547 684,475 200,010 169,980 119,995 100,010 100,030 58.17%
Div Payout % 59.91% 163.73% 58.09% 52.12% 37.92% 46.67% 38.64% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,283,858 3,142,966 3,041,424 2,867,106 2,585,797 2,349,073 2,175,948 11.94%
NOSH 1,838,566 1,825,618 604,711 602,750 583,701 581,453 578,709 21.23%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 167.94% 28.91% 26.41% 27.82% 30.04% 23.61% 30.81% -
ROE 61.12% 13.30% 11.32% 11.38% 12.24% 9.12% 11.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 84.92 79.94 215.48 195.44 180.44 156.08 145.16 -8.54%
EPS 142.41 22.88 56.95 54.38 54.21 36.86 44.73 21.27%
DPS 85.34 37.71 33.10 28.34 20.56 17.20 17.30 30.45%
NAPS 2.33 1.72 5.03 4.78 4.43 4.04 3.76 -7.66%
Adjusted Per Share Value based on latest NOSH - 602,750
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 84.45 79.01 70.47 63.41 56.97 49.09 45.44 10.87%
EPS 141.62 22.61 18.62 17.64 17.11 11.59 14.00 47.03%
DPS 84.84 37.02 10.82 9.19 6.49 5.41 5.41 58.17%
NAPS 2.3171 1.70 1.6451 1.5508 1.3986 1.2706 1.1769 11.94%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.20 4.38 14.06 10.88 8.97 7.64 9.70 -
P/RPS 6.12 5.48 6.52 5.57 4.97 4.89 6.68 -1.44%
P/EPS 3.65 19.14 24.69 20.01 16.55 20.73 21.69 -25.68%
EY 27.39 5.22 4.05 5.00 6.04 4.82 4.61 34.56%
DY 16.41 8.61 2.35 2.60 2.29 2.25 1.78 44.77%
P/NAPS 2.23 2.55 2.80 2.28 2.02 1.89 2.58 -2.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 29/08/22 27/08/21 21/08/20 27/08/19 28/08/18 28/08/17 -
Price 5.43 4.56 4.65 11.00 8.90 8.16 9.66 -
P/RPS 6.39 5.70 2.16 5.63 4.93 5.23 6.65 -0.66%
P/EPS 3.81 19.93 8.17 20.23 16.42 22.14 21.60 -25.10%
EY 26.23 5.02 12.25 4.94 6.09 4.52 4.63 33.49%
DY 15.72 8.27 7.12 2.58 2.31 2.11 1.79 43.61%
P/NAPS 2.33 2.65 0.92 2.30 2.01 2.02 2.57 -1.61%

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