[TIMWELL] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5662.67%
YoY- -549.57%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 31,188 28,876 19,194 3,684 14,526 19,205 17,610 46.22%
PBT 2,987 3,172 1,400 -4,624 -677 -208 574 199.39%
Tax -1,386 -1,224 -802 0 281 -294 -428 118.41%
NP 1,601 1,948 598 -4,624 -396 -502 146 391.43%
-
NP to SH 2,070 2,382 1,050 -4,172 75 -44 636 119.15%
-
Tax Rate 46.40% 38.59% 57.29% - - - 74.56% -
Total Cost 29,587 26,928 18,596 8,308 14,922 19,707 17,464 41.97%
-
Net Worth 38,799 36,902 35,638 34,070 35,112 35,005 35,362 6.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 38,799 36,902 35,638 34,070 35,112 35,005 35,362 6.36%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.13% 6.75% 3.12% -125.52% -2.73% -2.62% 0.83% -
ROE 5.34% 6.46% 2.95% -12.25% 0.21% -0.13% 1.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.02 32.43 21.55 4.14 16.31 21.57 19.78 46.19%
EPS 2.32 2.68 1.18 -4.68 0.08 -0.05 0.72 117.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4357 0.4144 0.4002 0.3826 0.3943 0.3931 0.3971 6.36%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 35.16 32.56 21.64 4.15 16.38 21.65 19.85 46.24%
EPS 2.33 2.69 1.18 -4.70 0.08 -0.05 0.72 118.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4374 0.4161 0.4018 0.3841 0.3959 0.3947 0.3987 6.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.62 0.63 0.695 0.70 0.64 0.67 0.69 -
P/RPS 1.77 1.94 3.22 16.92 3.92 3.11 3.49 -36.32%
P/EPS 26.67 23.55 58.94 -14.94 759.90 -1,356.00 96.61 -57.50%
EY 3.75 4.25 1.70 -6.69 0.13 -0.07 1.04 134.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.52 1.74 1.83 1.62 1.70 1.74 -12.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 10/11/17 18/08/17 15/05/17 22/02/17 17/11/16 19/08/16 -
Price 0.64 0.63 0.615 0.70 0.62 0.65 0.62 -
P/RPS 1.83 1.94 2.85 16.92 3.80 3.01 3.14 -30.15%
P/EPS 27.53 23.55 52.16 -14.94 736.15 -1,315.53 86.81 -53.39%
EY 3.63 4.25 1.92 -6.69 0.14 -0.08 1.15 114.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.52 1.54 1.83 1.57 1.65 1.56 -3.87%

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