[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.93%
YoY- 107.95%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,144 20,616 35,631 35,156 33,042 19,812 31,188 -6.63%
PBT 4,882 1,964 7,830 6,013 5,686 2,044 2,987 38.87%
Tax -1,416 -652 -1,549 -1,514 -1,872 -1,020 -1,386 1.44%
NP 3,466 1,312 6,281 4,498 3,814 1,024 1,601 67.58%
-
NP to SH 3,572 1,396 6,499 4,954 4,274 1,528 2,070 44.01%
-
Tax Rate 29.00% 33.20% 19.78% 25.18% 32.92% 49.90% 46.40% -
Total Cost 24,678 19,304 29,350 30,657 29,228 18,788 29,587 -11.42%
-
Net Worth 50,785 49,352 50,661 42,512 40,936 39,182 38,799 19.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,562 7,124 - - - 3,562 - -
Div Payout % 99.72% 510.32% - - - 233.12% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 50,785 49,352 50,661 42,512 40,936 39,182 38,799 19.71%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.32% 6.36% 17.63% 12.80% 11.54% 5.17% 5.13% -
ROE 7.03% 2.83% 12.83% 11.65% 10.44% 3.90% 5.34% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.60 23.15 40.01 39.48 37.10 22.25 35.02 -6.63%
EPS 4.02 1.56 7.30 5.56 4.80 1.72 2.32 44.40%
DPS 4.00 8.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.5703 0.5542 0.5689 0.4774 0.4597 0.44 0.4357 19.71%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.73 23.24 40.17 39.64 37.25 22.34 35.16 -6.63%
EPS 4.03 1.57 7.33 5.59 4.82 1.72 2.33 44.23%
DPS 4.02 8.03 0.00 0.00 0.00 4.02 0.00 -
NAPS 0.5726 0.5564 0.5712 0.4793 0.4615 0.4418 0.4374 19.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.60 0.65 0.65 0.635 0.645 0.64 0.62 -
P/RPS 1.90 2.81 1.62 1.61 1.74 2.88 1.77 4.85%
P/EPS 14.96 41.46 8.91 11.41 13.44 37.30 26.67 -32.05%
EY 6.69 2.41 11.23 8.76 7.44 2.68 3.75 47.25%
DY 6.67 12.31 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.05 1.17 1.14 1.33 1.40 1.45 1.42 -18.27%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 21/05/19 25/02/19 15/11/18 16/08/18 23/05/18 26/02/18 -
Price 0.60 0.585 0.66 0.645 0.63 0.64 0.64 -
P/RPS 1.90 2.53 1.65 1.63 1.70 2.88 1.83 2.54%
P/EPS 14.96 37.32 9.04 11.59 13.13 37.30 27.53 -33.48%
EY 6.69 2.68 11.06 8.63 7.62 2.68 3.63 50.48%
DY 6.67 13.68 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.05 1.06 1.16 1.35 1.37 1.45 1.47 -20.14%

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