[TIMWELL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 179.71%
YoY- 307.05%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 20,616 35,631 35,156 33,042 19,812 31,188 28,876 -20.13%
PBT 1,964 7,830 6,013 5,686 2,044 2,987 3,172 -27.37%
Tax -652 -1,549 -1,514 -1,872 -1,020 -1,386 -1,224 -34.31%
NP 1,312 6,281 4,498 3,814 1,024 1,601 1,948 -23.18%
-
NP to SH 1,396 6,499 4,954 4,274 1,528 2,070 2,382 -29.99%
-
Tax Rate 33.20% 19.78% 25.18% 32.92% 49.90% 46.40% 38.59% -
Total Cost 19,304 29,350 30,657 29,228 18,788 29,587 26,928 -19.91%
-
Net Worth 49,352 50,661 42,512 40,936 39,182 38,799 36,902 21.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,124 - - - 3,562 - - -
Div Payout % 510.32% - - - 233.12% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 49,352 50,661 42,512 40,936 39,182 38,799 36,902 21.40%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.36% 17.63% 12.80% 11.54% 5.17% 5.13% 6.75% -
ROE 2.83% 12.83% 11.65% 10.44% 3.90% 5.34% 6.46% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.15 40.01 39.48 37.10 22.25 35.02 32.43 -20.14%
EPS 1.56 7.30 5.56 4.80 1.72 2.32 2.68 -30.30%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.5542 0.5689 0.4774 0.4597 0.44 0.4357 0.4144 21.40%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.24 40.17 39.64 37.25 22.34 35.16 32.56 -20.14%
EPS 1.57 7.33 5.59 4.82 1.72 2.33 2.69 -30.18%
DPS 8.03 0.00 0.00 0.00 4.02 0.00 0.00 -
NAPS 0.5564 0.5712 0.4793 0.4615 0.4418 0.4374 0.4161 21.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.65 0.65 0.635 0.645 0.64 0.62 0.63 -
P/RPS 2.81 1.62 1.61 1.74 2.88 1.77 1.94 28.04%
P/EPS 41.46 8.91 11.41 13.44 37.30 26.67 23.55 45.85%
EY 2.41 11.23 8.76 7.44 2.68 3.75 4.25 -31.51%
DY 12.31 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.17 1.14 1.33 1.40 1.45 1.42 1.52 -16.02%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 25/02/19 15/11/18 16/08/18 23/05/18 26/02/18 10/11/17 -
Price 0.585 0.66 0.645 0.63 0.64 0.64 0.63 -
P/RPS 2.53 1.65 1.63 1.70 2.88 1.83 1.94 19.38%
P/EPS 37.32 9.04 11.59 13.13 37.30 27.53 23.55 35.96%
EY 2.68 11.06 8.63 7.62 2.68 3.63 4.25 -26.48%
DY 13.68 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 1.06 1.16 1.35 1.37 1.45 1.47 1.52 -21.37%

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