[TIMWELL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 256.04%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 17,584 30,901 30,090 26,718 11,868 18,289 15,804 7.38%
PBT 696 8,213 4,432 2,858 -1,388 -322 -444 -
Tax -396 -2,224 -1,266 -922 0 -387 -368 5.01%
NP 300 5,989 3,165 1,936 -1,388 -709 -812 -
-
NP to SH 412 6,212 3,234 2,016 -1,292 -443 -725 -
-
Tax Rate 56.90% 27.08% 28.56% 32.26% - - - -
Total Cost 17,284 24,912 26,925 24,782 13,256 18,998 16,616 2.66%
-
Net Worth 58,212 58,105 54,321 52,905 51,578 51,898 51,800 8.09%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 58,212 58,105 54,321 52,905 51,578 51,898 51,800 8.09%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.71% 19.38% 10.52% 7.25% -11.70% -3.88% -5.14% -
ROE 0.71% 10.69% 5.95% 3.81% -2.50% -0.85% -1.40% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.75 34.70 33.79 30.00 13.33 20.54 17.75 7.38%
EPS 0.48 6.98 3.63 2.26 -1.44 -0.50 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6525 0.61 0.5941 0.5792 0.5828 0.5817 8.09%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.83 34.84 33.93 30.12 13.38 20.62 17.82 7.39%
EPS 0.46 7.00 3.65 2.27 -1.46 -0.50 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6563 0.6551 0.6124 0.5965 0.5815 0.5851 0.584 8.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.64 0.58 0.61 0.625 0.45 0.45 0.425 -
P/RPS 3.24 1.67 1.81 2.08 3.38 2.19 2.39 22.51%
P/EPS 138.33 8.31 16.79 27.61 -31.02 -90.46 -52.18 -
EY 0.72 12.03 5.95 3.62 -3.22 -1.11 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 1.00 1.05 0.78 0.77 0.73 21.71%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 18/11/21 19/08/21 20/05/21 22/02/21 19/11/20 -
Price 0.62 0.69 0.57 0.715 0.715 0.55 0.415 -
P/RPS 3.14 1.99 1.69 2.38 5.36 2.68 2.34 21.68%
P/EPS 134.01 9.89 15.69 31.58 -49.28 -110.56 -50.95 -
EY 0.75 10.11 6.37 3.17 -2.03 -0.90 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.93 1.20 1.23 0.94 0.71 21.44%

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