[TIMWELL] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 69.24%
YoY- -123.24%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 26,718 11,868 18,289 15,804 8,770 8,900 28,444 -4.09%
PBT 2,858 -1,388 -322 -444 -2,450 -1,864 5,062 -31.71%
Tax -922 0 -387 -368 0 0 949 -
NP 1,936 -1,388 -709 -812 -2,450 -1,864 6,011 -53.04%
-
NP to SH 2,016 -1,292 -443 -725 -2,358 -1,764 4,784 -43.82%
-
Tax Rate 32.26% - - - - - -18.75% -
Total Cost 24,782 13,256 18,998 16,616 11,220 10,764 22,433 6.87%
-
Net Worth 52,905 51,578 51,898 51,800 51,159 51,898 52,468 0.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 1,781 -
Div Payout % - - - - - - 37.23% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 52,905 51,578 51,898 51,800 51,159 51,898 52,468 0.55%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.25% -11.70% -3.88% -5.14% -27.94% -20.94% 21.13% -
ROE 3.81% -2.50% -0.85% -1.40% -4.61% -3.40% 9.12% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.00 13.33 20.54 17.75 9.85 9.99 31.94 -4.09%
EPS 2.26 -1.44 -0.50 -0.81 -2.64 -2.00 5.37 -43.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5941 0.5792 0.5828 0.5817 0.5745 0.5828 0.5892 0.55%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.00 13.33 20.54 17.75 9.85 9.99 31.94 -4.09%
EPS 2.26 -1.44 -0.50 -0.81 -2.64 -2.00 5.37 -43.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.5941 0.5792 0.5828 0.5817 0.5745 0.5828 0.5892 0.55%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.625 0.45 0.45 0.425 0.46 0.46 0.54 -
P/RPS 2.08 3.38 2.19 2.39 4.67 4.60 1.69 14.86%
P/EPS 27.61 -31.02 -90.46 -52.18 -17.37 -23.22 10.05 96.27%
EY 3.62 -3.22 -1.11 -1.92 -5.76 -4.31 9.95 -49.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 1.05 0.78 0.77 0.73 0.80 0.79 0.92 9.22%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 22/02/21 19/11/20 18/08/20 20/05/20 20/02/20 -
Price 0.715 0.715 0.55 0.415 0.44 0.475 0.52 -
P/RPS 2.38 5.36 2.68 2.34 4.47 4.75 1.63 28.73%
P/EPS 31.58 -49.28 -110.56 -50.95 -16.62 -23.98 9.68 120.12%
EY 3.17 -2.03 -0.90 -1.96 -6.02 -4.17 10.33 -54.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 1.20 1.23 0.94 0.71 0.77 0.82 0.88 22.99%

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