Highlights

[TIMWELL] YoY Quarter Result on 2019-09-30 [#3]

Stock [TIMWELL]: TIMBERWELL BHD
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -61.14%    YoY -     -64.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,244 9,846 12,138 5,599 8,273 9,667 6,110 5.12%
  YoY % -16.27% -18.88% 116.79% -32.32% -14.42% 58.22% -
  Horiz. % 134.93% 161.15% 198.66% 91.64% 135.40% 158.22% 100.00%
PBT 795 1,667 1,679 -303 1,483 -541 -659 -
  YoY % -52.31% -0.71% 654.13% -120.43% 374.12% 17.91% -
  Horiz. % -120.64% -252.96% -254.78% 45.98% -225.04% 82.09% 100.00%
Tax -263 -200 -543 -40 0 0 0 -
  YoY % -31.50% 63.17% -1,257.50% 0.00% 0.00% 0.00% -
  Horiz. % 657.50% 500.00% 1,357.50% 100.00% - - -
NP 532 1,467 1,136 -343 1,483 -541 -659 -
  YoY % -63.74% 29.14% 431.20% -123.13% 374.12% 17.91% -
  Horiz. % -80.73% -222.61% -172.38% 52.05% -225.04% 82.09% 100.00%
NP to SH 558 1,579 1,240 -244 1,568 -443 -601 -
  YoY % -64.66% 27.34% 608.20% -115.56% 453.95% 26.29% -
  Horiz. % -92.85% -262.73% -206.32% 40.60% -260.90% 73.71% 100.00%
Tax Rate 33.08 % 12.00 % 32.34 % - % - % - % - % -
  YoY % 175.67% -62.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.29% 37.11% 100.00% - - - -
Total Cost 7,712 8,379 11,002 5,942 6,790 10,208 6,769 2.20%
  YoY % -7.96% -23.84% 85.16% -12.49% -33.48% 50.81% -
  Horiz. % 113.93% 123.78% 162.54% 87.78% 100.31% 150.81% 100.00%
Net Worth 49,565 42,512 36,902 35,005 35,371 33,554 28,344 9.76%
  YoY % 16.59% 15.20% 5.42% -1.03% 5.41% 18.38% -
  Horiz. % 174.87% 149.98% 130.19% 123.50% 124.79% 118.38% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 49,565 42,512 36,902 35,005 35,371 33,554 28,344 9.76%
  YoY % 16.59% 15.20% 5.42% -1.03% 5.41% 18.38% -
  Horiz. % 174.87% 149.98% 130.19% 123.50% 124.79% 118.38% 100.00%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.45 % 14.90 % 9.36 % -6.13 % 17.93 % -5.60 % -10.79 % -
  YoY % -56.71% 59.19% 252.69% -134.19% 420.18% 48.10% -
  Horiz. % -59.78% -138.09% -86.75% 56.81% -166.17% 51.90% 100.00%
ROE 1.13 % 3.71 % 3.36 % -0.70 % 4.43 % -1.32 % -2.12 % -
  YoY % -69.54% 10.42% 580.00% -115.80% 435.61% 37.74% -
  Horiz. % -53.30% -175.00% -158.49% 33.02% -208.96% 62.26% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.26 11.06 13.63 6.29 9.29 10.86 6.86 5.12%
  YoY % -16.27% -18.86% 116.69% -32.29% -14.46% 58.31% -
  Horiz. % 134.99% 161.22% 198.69% 91.69% 135.42% 158.31% 100.00%
EPS 0.63 1.77 1.39 -0.27 1.76 -0.50 -0.67 -
  YoY % -64.41% 27.34% 614.81% -115.34% 452.00% 25.37% -
  Horiz. % -94.03% -264.18% -207.46% 40.30% -262.69% 74.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5566 0.4774 0.4144 0.3931 0.3972 0.3768 0.3183 9.76%
  YoY % 16.59% 15.20% 5.42% -1.03% 5.41% 18.38% -
  Horiz. % 174.87% 149.98% 130.19% 123.50% 124.79% 118.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.26 11.06 13.63 6.29 9.29 10.86 6.86 5.12%
  YoY % -16.27% -18.86% 116.69% -32.29% -14.46% 58.31% -
  Horiz. % 134.99% 161.22% 198.69% 91.69% 135.42% 158.31% 100.00%
EPS 0.63 1.77 1.39 -0.27 1.76 -0.50 -0.67 -
  YoY % -64.41% 27.34% 614.81% -115.34% 452.00% 25.37% -
  Horiz. % -94.03% -264.18% -207.46% 40.30% -262.69% 74.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5566 0.4774 0.4144 0.3931 0.3972 0.3768 0.3183 9.76%
  YoY % 16.59% 15.20% 5.42% -1.03% 5.41% 18.38% -
  Horiz. % 174.87% 149.98% 130.19% 123.50% 124.79% 118.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5700 0.6350 0.6300 0.6700 0.6500 0.8100 0.5400 -
P/RPS 6.16 5.74 4.62 10.66 7.00 7.46 7.87 -4.00%
  YoY % 7.32% 24.24% -56.66% 52.29% -6.17% -5.21% -
  Horiz. % 78.27% 72.94% 58.70% 135.45% 88.95% 94.79% 100.00%
P/EPS 90.97 35.81 45.24 -244.53 36.92 -162.82 -80.01 -
  YoY % 154.04% -20.84% 118.50% -762.32% 122.68% -103.50% -
  Horiz. % -113.70% -44.76% -56.54% 305.62% -46.14% 203.50% 100.00%
EY 1.10 2.79 2.21 -0.41 2.71 -0.61 -1.25 -
  YoY % -60.57% 26.24% 639.02% -115.13% 544.26% 51.20% -
  Horiz. % -88.00% -223.20% -176.80% 32.80% -216.80% 48.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.33 1.52 1.70 1.64 2.15 1.70 -8.16%
  YoY % -23.31% -12.50% -10.59% 3.66% -23.72% 26.47% -
  Horiz. % 60.00% 78.24% 89.41% 100.00% 96.47% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 15/11/18 10/11/17 17/11/16 16/11/15 26/11/14 22/11/13 -
Price 0.5600 0.6450 0.6300 0.6500 0.8000 0.7500 0.5200 -
P/RPS 6.05 5.83 4.62 10.34 8.61 6.91 7.58 -3.69%
  YoY % 3.77% 26.19% -55.32% 20.09% 24.60% -8.84% -
  Horiz. % 79.82% 76.91% 60.95% 136.41% 113.59% 91.16% 100.00%
P/EPS 89.37 36.38 45.24 -237.23 45.43 -150.76 -77.05 -
  YoY % 145.66% -19.58% 119.07% -622.19% 130.13% -95.67% -
  Horiz. % -115.99% -47.22% -58.72% 307.89% -58.96% 195.67% 100.00%
EY 1.12 2.75 2.21 -0.42 2.20 -0.66 -1.30 -
  YoY % -59.27% 24.43% 626.19% -119.09% 433.33% 49.23% -
  Horiz. % -86.15% -211.54% -170.00% 32.31% -169.23% 50.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 1.35 1.52 1.65 2.01 1.99 1.63 -7.66%
  YoY % -25.19% -11.18% -7.88% -17.91% 1.01% 22.09% -
  Horiz. % 61.96% 82.82% 93.25% 101.23% 123.31% 122.09% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers