[TIMWELL] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -239.49%
YoY- -169.64%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 25,154 25,094 21,096 13,400 24,486 22,910 15,032 40.81%
PBT 1,294 1,521 -634 -928 -419 101 370 129.87%
Tax -543 0 0 0 474 0 0 -
NP 751 1,521 -634 -928 55 101 370 60.10%
-
NP to SH 1,067 1,864 -288 -604 433 541 836 17.61%
-
Tax Rate 41.96% 0.00% - - - 0.00% 0.00% -
Total Cost 24,403 23,573 21,730 14,328 24,431 22,809 14,662 40.31%
-
Net Worth 35,041 35,371 33,830 33,821 33,972 33,554 33,670 2.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 35,041 35,371 33,830 33,821 33,972 33,554 33,670 2.68%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.99% 6.06% -3.01% -6.93% 0.22% 0.44% 2.46% -
ROE 3.04% 5.27% -0.85% -1.79% 1.27% 1.61% 2.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.25 28.18 23.69 15.05 27.50 25.73 16.88 40.82%
EPS 1.20 2.09 -0.32 -0.68 0.49 0.61 0.94 17.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3972 0.3799 0.3798 0.3815 0.3768 0.3781 2.68%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.36 28.29 23.78 15.11 27.61 25.83 16.95 40.80%
EPS 1.20 2.10 -0.32 -0.68 0.49 0.61 0.94 17.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.3988 0.3814 0.3813 0.383 0.3783 0.3796 2.69%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.75 0.65 0.75 0.77 0.75 0.81 0.90 -
P/RPS 2.66 2.31 3.17 5.12 2.73 3.15 5.33 -37.00%
P/EPS 62.59 31.05 -231.90 -113.53 154.25 133.25 95.87 -24.68%
EY 1.60 3.22 -0.43 -0.88 0.65 0.75 1.04 33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.64 1.97 2.03 1.97 2.15 2.38 -13.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 16/11/15 21/08/15 28/04/15 25/02/15 26/11/14 27/08/14 -
Price 0.70 0.80 0.68 0.76 0.75 0.75 0.79 -
P/RPS 2.48 2.84 2.87 5.05 2.73 2.92 4.68 -34.43%
P/EPS 58.42 38.22 -210.26 -112.05 154.25 123.38 84.15 -21.54%
EY 1.71 2.62 -0.48 -0.89 0.65 0.81 1.19 27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.01 1.79 2.00 1.97 1.99 2.09 -10.12%

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