[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 126.92%
YoY- 5515.15%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 33,042 19,812 31,188 28,876 19,194 3,684 14,526 73.22%
PBT 5,686 2,044 2,987 3,172 1,400 -4,624 -677 -
Tax -1,872 -1,020 -1,386 -1,224 -802 0 281 -
NP 3,814 1,024 1,601 1,948 598 -4,624 -396 -
-
NP to SH 4,274 1,528 2,070 2,382 1,050 -4,172 75 1391.87%
-
Tax Rate 32.92% 49.90% 46.40% 38.59% 57.29% - - -
Total Cost 29,228 18,788 29,587 26,928 18,596 8,308 14,922 56.74%
-
Net Worth 40,936 39,182 38,799 36,902 35,638 34,070 35,112 10.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 3,562 - - - - - -
Div Payout % - 233.12% - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 40,936 39,182 38,799 36,902 35,638 34,070 35,112 10.80%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.54% 5.17% 5.13% 6.75% 3.12% -125.52% -2.73% -
ROE 10.44% 3.90% 5.34% 6.46% 2.95% -12.25% 0.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.10 22.25 35.02 32.43 21.55 4.14 16.31 73.22%
EPS 4.80 1.72 2.32 2.68 1.18 -4.68 0.08 1444.15%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4597 0.44 0.4357 0.4144 0.4002 0.3826 0.3943 10.80%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.25 22.34 35.16 32.56 21.64 4.15 16.38 73.19%
EPS 4.82 1.72 2.33 2.69 1.18 -4.70 0.08 1448.45%
DPS 0.00 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4615 0.4418 0.4374 0.4161 0.4018 0.3841 0.3959 10.79%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.645 0.64 0.62 0.63 0.695 0.70 0.64 -
P/RPS 1.74 2.88 1.77 1.94 3.22 16.92 3.92 -41.89%
P/EPS 13.44 37.30 26.67 23.55 58.94 -14.94 759.90 -93.26%
EY 7.44 2.68 3.75 4.25 1.70 -6.69 0.13 1396.13%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.45 1.42 1.52 1.74 1.83 1.62 -9.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 23/05/18 26/02/18 10/11/17 18/08/17 15/05/17 22/02/17 -
Price 0.63 0.64 0.64 0.63 0.615 0.70 0.62 -
P/RPS 1.70 2.88 1.83 1.94 2.85 16.92 3.80 -41.59%
P/EPS 13.13 37.30 27.53 23.55 52.16 -14.94 736.15 -93.22%
EY 7.62 2.68 3.63 4.25 1.92 -6.69 0.14 1346.76%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.45 1.47 1.52 1.54 1.83 1.57 -8.70%

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