[TIMECOM] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 396,205 407,568 373,593 369,352 371,080 346,769 347,181 9.18% QoQ % -2.79% 9.09% 1.15% -0.47% 7.01% -0.12% - Horiz. % 114.12% 117.39% 107.61% 106.39% 106.88% 99.88% 100.00%
PBT 127,528 160,011 157,217 123,274 144,691 137,138 125,519 1.06% QoQ % -20.30% 1.78% 27.53% -14.80% 5.51% 9.26% - Horiz. % 101.60% 127.48% 125.25% 98.21% 115.27% 109.26% 100.00%
Tax -3,225 -41,196 -38,044 -31,955 -34,547 -35,394 -32,250 -78.37% QoQ % 92.17% -8.29% -19.05% 7.50% 2.39% -9.75% - Horiz. % 10.00% 127.74% 117.97% 99.09% 107.12% 109.75% 100.00%
NP 124,303 118,815 119,173 91,319 110,144 101,744 93,269 21.04% QoQ % 4.62% -0.30% 30.50% -17.09% 8.26% 9.09% - Horiz. % 133.27% 127.39% 127.77% 97.91% 118.09% 109.09% 100.00%
NP to SH 122,244 118,744 118,277 90,645 108,592 100,543 92,672 20.22% QoQ % 2.95% 0.39% 30.48% -16.53% 8.01% 8.49% - Horiz. % 131.91% 128.13% 127.63% 97.81% 117.18% 108.49% 100.00%
Tax Rate 2.53 % 25.75 % 24.20 % 25.92 % 23.88 % 25.81 % 25.69 % -78.58% QoQ % -90.17% 6.40% -6.64% 8.54% -7.48% 0.47% - Horiz. % 9.85% 100.23% 94.20% 100.90% 92.95% 100.47% 100.00%
Total Cost 271,902 288,753 254,420 278,033 260,936 245,025 253,912 4.66% QoQ % -5.84% 13.49% -8.49% 6.55% 6.49% -3.50% - Horiz. % 107.09% 113.72% 100.20% 109.50% 102.77% 96.50% 100.00%
Net Worth 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 1.76% QoQ % 5.30% -5.66% 4.34% -3.02% -1.25% 3.41% - Horiz. % 102.66% 97.48% 103.34% 99.04% 102.12% 103.41% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 269,794 - 298,581 - 385,894 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 69.91% 0.00% 77.37% 0.00% 100.00% - -
Div Payout % 220.70 % - % 252.44 % - % 355.36 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.11% 0.00% 71.04% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,122,196 2,964,919 3,142,966 3,012,271 3,105,933 3,145,235 3,041,424 1.76% QoQ % 5.30% -5.66% 4.34% -3.02% -1.25% 3.41% - Horiz. % 102.66% 97.48% 103.34% 99.04% 102.12% 103.41% 100.00%
NOSH 1,836,586 1,830,197 1,827,306 1,825,618 1,805,775 1,818,055 604,657 109.31% QoQ % 0.35% 0.16% 0.09% 1.10% -0.68% 200.68% - Horiz. % 303.74% 302.68% 302.21% 301.93% 298.64% 300.68% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.37 % 29.15 % 31.90 % 24.72 % 29.68 % 29.34 % 26.86 % 10.87% QoQ % 7.62% -8.62% 29.05% -16.71% 1.16% 9.23% - Horiz. % 116.79% 108.53% 118.76% 92.03% 110.50% 109.23% 100.00%
ROE 3.92 % 4.00 % 3.76 % 3.01 % 3.50 % 3.20 % 3.05 % 18.16% QoQ % -2.00% 6.38% 24.92% -14.00% 9.37% 4.92% - Horiz. % 128.52% 131.15% 123.28% 98.69% 114.75% 104.92% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.57 22.27 20.45 20.23 20.55 19.07 57.42 -47.84% QoQ % -3.14% 8.90% 1.09% -1.56% 7.76% -66.79% - Horiz. % 37.57% 38.78% 35.61% 35.23% 35.79% 33.21% 100.00%
EPS 6.66 6.49 6.48 4.97 6.01 5.53 15.33 -42.55% QoQ % 2.62% 0.15% 30.38% -17.30% 8.68% -63.93% - Horiz. % 43.44% 42.34% 42.27% 32.42% 39.20% 36.07% 100.00%
DPS 14.69 0.00 16.34 0.00 21.37 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.74% 0.00% 76.46% 0.00% 100.00% - -
NAPS 1.7000 1.6200 1.7200 1.6500 1.7200 1.7300 5.0300 -51.38% QoQ % 4.94% -5.81% 4.24% -4.07% -0.58% -65.61% - Horiz. % 33.80% 32.21% 34.19% 32.80% 34.19% 34.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,848,818 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.43 22.04 20.21 19.98 20.07 18.76 18.78 9.17% QoQ % -2.77% 9.05% 1.15% -0.45% 6.98% -0.11% - Horiz. % 114.11% 117.36% 107.61% 106.39% 106.87% 99.89% 100.00%
EPS 6.61 6.42 6.40 4.90 5.87 5.44 5.01 20.23% QoQ % 2.96% 0.31% 30.61% -16.52% 7.90% 8.58% - Horiz. % 131.94% 128.14% 127.74% 97.80% 117.17% 108.58% 100.00%
DPS 14.59 0.00 16.15 0.00 20.87 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 69.91% 0.00% 77.38% 0.00% 100.00% - -
NAPS 1.6888 1.6037 1.7000 1.6293 1.6800 1.7012 1.6451 1.76% QoQ % 5.31% -5.66% 4.34% -3.02% -1.25% 3.41% - Horiz. % 102.66% 97.48% 103.34% 99.04% 102.12% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.9000 4.6200 4.3800 4.3000 4.6000 4.5500 14.0600 -
P/RPS 22.71 20.75 21.42 21.25 22.38 23.85 24.49 -4.89% QoQ % 9.45% -3.13% 0.80% -5.05% -6.16% -2.61% - Horiz. % 92.73% 84.73% 87.46% 86.77% 91.38% 97.39% 100.00%
P/EPS 73.62 71.21 67.67 86.60 76.49 82.27 91.74 -13.61% QoQ % 3.38% 5.23% -21.86% 13.22% -7.03% -10.32% - Horiz. % 80.25% 77.62% 73.76% 94.40% 83.38% 89.68% 100.00%
EY 1.36 1.40 1.48 1.15 1.31 1.22 1.09 15.85% QoQ % -2.86% -5.41% 28.70% -12.21% 7.38% 11.93% - Horiz. % 124.77% 128.44% 135.78% 105.50% 120.18% 111.93% 100.00%
DY 3.00 0.00 3.73 0.00 4.65 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 64.52% 0.00% 80.22% 0.00% 100.00% - -
P/NAPS 2.88 2.85 2.55 2.61 2.67 2.63 2.80 1.89% QoQ % 1.05% 11.76% -2.30% -2.25% 1.52% -6.07% - Horiz. % 102.86% 101.79% 91.07% 93.21% 95.36% 93.93% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 29/08/22 30/05/22 - 26/11/21 27/08/21 -
Price 5.3500 4.8200 4.5600 4.4300 4.1300 4.3400 4.6500 -
P/RPS 24.80 21.64 22.30 21.90 20.10 22.75 8.10 110.42% QoQ % 14.60% -2.96% 1.83% 8.96% -11.65% 180.86% - Horiz. % 306.17% 267.16% 275.31% 270.37% 248.15% 280.86% 100.00%
P/EPS 80.38 74.29 70.45 89.22 68.68 78.48 30.34 91.13% QoQ % 8.20% 5.45% -21.04% 29.91% -12.49% 158.67% - Horiz. % 264.93% 244.86% 232.20% 294.07% 226.37% 258.67% 100.00%
EY 1.24 1.35 1.42 1.12 1.46 1.27 3.30 -47.83% QoQ % -8.15% -4.93% 26.79% -23.29% 14.96% -61.52% - Horiz. % 37.58% 40.91% 43.03% 33.94% 44.24% 38.48% 100.00%
DY 2.75 0.00 3.58 0.00 5.17 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.19% 0.00% 69.25% 0.00% 100.00% - -
P/NAPS 3.15 2.98 2.65 2.68 2.40 2.51 0.92 126.66% QoQ % 5.70% 12.45% -1.12% 11.67% -4.38% 172.83% - Horiz. % 342.39% 323.91% 288.04% 291.30% 260.87% 272.83% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TdC-1st Qtr Financial Results.pdf 
