[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2019 [#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- -12.62%
YoY- -37.0%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 8,770 8,900 28,444 29,754 28,144 20,616 35,631 -60.75%
PBT -2,450 -1,864 5,062 4,312 4,882 1,964 7,830 -
Tax 0 0 949 -1,294 -1,416 -652 -1,549 -
NP -2,450 -1,864 6,011 3,017 3,466 1,312 6,281 -
-
NP to SH -2,358 -1,764 4,784 3,121 3,572 1,396 6,499 -
-
Tax Rate - - -18.75% 30.01% 29.00% 33.20% 19.78% -
Total Cost 11,220 10,764 22,433 26,737 24,678 19,304 29,350 -47.35%
-
Net Worth 51,159 51,898 52,468 49,565 50,785 49,352 50,661 0.65%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,781 2,374 3,562 7,124 - -
Div Payout % - - 37.23% 76.08% 99.72% 510.32% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 51,159 51,898 52,468 49,565 50,785 49,352 50,661 0.65%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -27.94% -20.94% 21.13% 10.14% 12.32% 6.36% 17.63% -
ROE -4.61% -3.40% 9.12% 6.30% 7.03% 2.83% 12.83% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.85 9.99 31.94 33.41 31.60 23.15 40.01 -60.75%
EPS -2.64 -2.00 5.37 3.51 4.02 1.56 7.30 -
DPS 0.00 0.00 2.00 2.67 4.00 8.00 0.00 -
NAPS 0.5745 0.5828 0.5892 0.5566 0.5703 0.5542 0.5689 0.65%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.89 10.03 32.07 33.55 31.73 23.24 40.17 -60.75%
EPS -2.66 -1.99 5.39 3.52 4.03 1.57 7.33 -
DPS 0.00 0.00 2.01 2.68 4.02 8.03 0.00 -
NAPS 0.5768 0.5851 0.5916 0.5588 0.5726 0.5564 0.5712 0.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.46 0.46 0.54 0.57 0.60 0.65 0.65 -
P/RPS 4.67 4.60 1.69 1.71 1.90 2.81 1.62 102.68%
P/EPS -17.37 -23.22 10.05 16.26 14.96 41.46 8.91 -
EY -5.76 -4.31 9.95 6.15 6.69 2.41 11.23 -
DY 0.00 0.00 3.70 4.68 6.67 12.31 0.00 -
P/NAPS 0.80 0.79 0.92 1.02 1.05 1.17 1.14 -21.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 20/05/20 20/02/20 14/11/19 20/08/19 21/05/19 25/02/19 -
Price 0.44 0.475 0.52 0.56 0.60 0.585 0.66 -
P/RPS 4.47 4.75 1.63 1.68 1.90 2.53 1.65 94.45%
P/EPS -16.62 -23.98 9.68 15.98 14.96 37.32 9.04 -
EY -6.02 -4.17 10.33 6.26 6.69 2.68 11.06 -
DY 0.00 0.00 3.85 4.76 6.67 13.68 0.00 -
P/NAPS 0.77 0.82 0.88 1.01 1.05 1.06 1.16 -23.92%

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