[TIMWELL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.55%
YoY- 136.63%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 35,631 26,367 16,521 4,953 31,188 21,657 9,597 139.19%
PBT 7,830 4,510 2,843 511 2,987 2,379 700 397.96%
Tax -1,549 -1,136 -936 -255 -1,386 -918 -401 145.58%
NP 6,281 3,374 1,907 256 1,601 1,461 299 657.11%
-
NP to SH 6,499 3,716 2,137 382 2,070 1,787 525 432.68%
-
Tax Rate 19.78% 25.19% 32.92% 49.90% 46.40% 38.59% 57.29% -
Total Cost 29,350 22,993 14,614 4,697 29,587 20,196 9,298 114.73%
-
Net Worth 50,661 42,512 40,936 39,182 38,799 36,902 35,638 26.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 890 - - - -
Div Payout % - - - 233.12% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 50,661 42,512 40,936 39,182 38,799 36,902 35,638 26.34%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.63% 12.80% 11.54% 5.17% 5.13% 6.75% 3.12% -
ROE 12.83% 8.74% 5.22% 0.97% 5.34% 4.84% 1.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.01 29.61 18.55 5.56 35.02 24.32 10.78 139.14%
EPS 7.30 4.17 2.40 0.43 2.32 2.01 0.59 432.50%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5689 0.4774 0.4597 0.44 0.4357 0.4144 0.4002 26.34%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.17 29.73 18.63 5.58 35.16 24.42 10.82 139.19%
EPS 7.33 4.19 2.41 0.43 2.33 2.01 0.59 433.95%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.5712 0.4793 0.4615 0.4418 0.4374 0.4161 0.4018 26.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.65 0.635 0.645 0.64 0.62 0.63 0.695 -
P/RPS 1.62 2.14 3.48 11.51 1.77 2.59 6.45 -60.09%
P/EPS 8.91 15.22 26.88 149.20 26.67 31.39 117.89 -82.03%
EY 11.23 6.57 3.72 0.67 3.75 3.19 0.85 456.24%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.40 1.45 1.42 1.52 1.74 -24.50%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 15/11/18 16/08/18 23/05/18 26/02/18 10/11/17 18/08/17 -
Price 0.66 0.645 0.63 0.64 0.64 0.63 0.615 -
P/RPS 1.65 2.18 3.40 11.51 1.83 2.59 5.71 -56.19%
P/EPS 9.04 15.46 26.25 149.20 27.53 31.39 104.32 -80.33%
EY 11.06 6.47 3.81 0.67 3.63 3.19 0.96 407.83%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 1.16 1.35 1.37 1.45 1.47 1.52 1.54 -17.17%

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