[TIMWELL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -94.63%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 28,444 22,316 14,072 5,154 35,631 26,367 16,521 43.50%
PBT 5,062 3,234 2,441 491 7,830 4,510 2,843 46.74%
Tax 949 -971 -708 -163 -1,549 -1,136 -936 -
NP 6,011 2,263 1,733 328 6,281 3,374 1,907 114.53%
-
NP to SH 4,784 2,341 1,786 349 6,499 3,716 2,137 70.87%
-
Tax Rate -18.75% 30.02% 29.00% 33.20% 19.78% 25.19% 32.92% -
Total Cost 22,433 20,053 12,339 4,826 29,350 22,993 14,614 32.96%
-
Net Worth 52,468 49,565 50,785 49,352 50,661 42,512 40,936 17.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,781 1,781 1,781 1,781 - - - -
Div Payout % 37.23% 76.08% 99.72% 510.32% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 52,468 49,565 50,785 49,352 50,661 42,512 40,936 17.94%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.13% 10.14% 12.32% 6.36% 17.63% 12.80% 11.54% -
ROE 9.12% 4.72% 3.52% 0.71% 12.83% 8.74% 5.22% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.94 25.06 15.80 5.79 40.01 29.61 18.55 43.51%
EPS 5.37 2.63 2.01 0.39 7.30 4.17 2.40 70.81%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.5892 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 17.94%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.94 25.06 15.80 5.79 40.01 29.61 18.55 43.51%
EPS 5.37 2.63 2.01 0.39 7.30 4.17 2.40 70.81%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.5892 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 17.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.54 0.57 0.60 0.65 0.65 0.635 0.645 -
P/RPS 1.69 2.27 3.80 11.23 1.62 2.14 3.48 -38.13%
P/EPS 10.05 21.68 29.92 165.85 8.91 15.22 26.88 -48.00%
EY 9.95 4.61 3.34 0.60 11.23 6.57 3.72 92.34%
DY 3.70 3.51 3.33 3.08 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.05 1.17 1.14 1.33 1.40 -24.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 14/11/19 20/08/19 21/05/19 25/02/19 15/11/18 16/08/18 -
Price 0.52 0.56 0.60 0.585 0.66 0.645 0.63 -
P/RPS 1.63 2.23 3.80 10.11 1.65 2.18 3.40 -38.66%
P/EPS 9.68 21.30 29.92 149.27 9.04 15.46 26.25 -48.48%
EY 10.33 4.69 3.34 0.67 11.06 6.47 3.81 94.08%
DY 3.85 3.57 3.33 3.42 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 1.05 1.06 1.16 1.35 1.37 -25.49%

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