[TIMWELL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 74.89%
YoY- 213.96%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 22,316 14,072 5,154 35,631 26,367 16,521 4,953 172.54%
PBT 3,234 2,441 491 7,830 4,510 2,843 511 241.76%
Tax -971 -708 -163 -1,549 -1,136 -936 -255 143.64%
NP 2,263 1,733 328 6,281 3,374 1,907 256 326.96%
-
NP to SH 2,341 1,786 349 6,499 3,716 2,137 382 234.51%
-
Tax Rate 30.02% 29.00% 33.20% 19.78% 25.19% 32.92% 49.90% -
Total Cost 20,053 12,339 4,826 29,350 22,993 14,614 4,697 162.93%
-
Net Worth 49,565 50,785 49,352 50,661 42,512 40,936 39,182 16.94%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,781 1,781 1,781 - - - 890 58.73%
Div Payout % 76.08% 99.72% 510.32% - - - 233.12% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 49,565 50,785 49,352 50,661 42,512 40,936 39,182 16.94%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.14% 12.32% 6.36% 17.63% 12.80% 11.54% 5.17% -
ROE 4.72% 3.52% 0.71% 12.83% 8.74% 5.22% 0.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.06 15.80 5.79 40.01 29.61 18.55 5.56 172.60%
EPS 2.63 2.01 0.39 7.30 4.17 2.40 0.43 234.07%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 1.00 58.67%
NAPS 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 0.44 16.94%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.06 15.80 5.79 40.01 29.61 18.55 5.56 172.60%
EPS 2.63 2.01 0.39 7.30 4.17 2.40 0.43 234.07%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 1.00 58.67%
NAPS 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 0.44 16.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.57 0.60 0.65 0.65 0.635 0.645 0.64 -
P/RPS 2.27 3.80 11.23 1.62 2.14 3.48 11.51 -66.08%
P/EPS 21.68 29.92 165.85 8.91 15.22 26.88 149.20 -72.32%
EY 4.61 3.34 0.60 11.23 6.57 3.72 0.67 261.33%
DY 3.51 3.33 3.08 0.00 0.00 0.00 1.56 71.62%
P/NAPS 1.02 1.05 1.17 1.14 1.33 1.40 1.45 -20.88%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 20/08/19 21/05/19 25/02/19 15/11/18 16/08/18 23/05/18 -
Price 0.56 0.60 0.585 0.66 0.645 0.63 0.64 -
P/RPS 2.23 3.80 10.11 1.65 2.18 3.40 11.51 -66.48%
P/EPS 21.30 29.92 149.27 9.04 15.46 26.25 149.20 -72.65%
EY 4.69 3.34 0.67 11.06 6.47 3.81 0.67 265.49%
DY 3.57 3.33 3.42 0.00 0.00 0.00 1.56 73.57%
P/NAPS 1.01 1.05 1.06 1.16 1.35 1.37 1.45 -21.40%

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