[TIMWELL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -97.25%
YoY- 131.89%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,661 6,623 10,453 4,396 8,467 9,119 10,437 -33.41%
PBT 7,107 1,260 2,684 174 4,853 1,894 1,776 151.41%
Tax 149 -352 -693 -99 -1,274 -467 -461 -
NP 7,256 908 1,991 75 3,579 1,427 1,315 211.28%
-
NP to SH 4,138 913 2,005 103 3,750 1,440 1,331 112.57%
-
Tax Rate -2.10% 27.94% 25.82% 56.90% 26.25% 24.66% 25.96% -
Total Cost -1,595 5,715 8,462 4,321 4,888 7,692 9,122 -
-
Net Worth 63,484 61,133 60,216 58,212 58,105 54,321 52,905 12.88%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 1,781 1,781 - - - - -
Div Payout % - 195.07% 88.83% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 63,484 61,133 60,216 58,212 58,105 54,321 52,905 12.88%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 128.18% 13.71% 19.05% 1.71% 42.27% 15.65% 12.60% -
ROE 6.52% 1.49% 3.33% 0.18% 6.45% 2.65% 2.52% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.36 7.44 11.74 4.94 9.51 10.24 11.72 -33.39%
EPS 4.65 1.03 2.25 0.12 4.21 1.62 1.49 113.11%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7129 0.6865 0.6762 0.6537 0.6525 0.61 0.5941 12.88%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.36 7.44 11.74 4.94 9.51 10.24 11.72 -33.39%
EPS 4.65 1.03 2.25 0.12 4.21 1.62 1.49 113.11%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7129 0.6865 0.6762 0.6537 0.6525 0.61 0.5941 12.88%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.465 0.495 0.64 0.58 0.61 0.625 -
P/RPS 8.18 6.25 4.22 12.96 6.10 5.96 5.33 32.94%
P/EPS 11.19 45.35 21.99 553.33 13.77 37.72 41.82 -58.37%
EY 8.94 2.20 4.55 0.18 7.26 2.65 2.39 140.38%
DY 0.00 4.30 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.73 0.98 0.89 1.00 1.05 -21.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 25/08/22 24/05/22 23/02/22 18/11/21 19/08/21 -
Price 0.53 0.45 0.52 0.62 0.69 0.57 0.715 -
P/RPS 8.34 6.05 4.43 12.56 7.26 5.57 6.10 23.11%
P/EPS 11.41 43.89 23.10 536.04 16.39 35.25 47.84 -61.44%
EY 8.77 2.28 4.33 0.19 6.10 2.84 2.09 159.47%
DY 0.00 4.44 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.77 0.95 1.06 0.93 1.20 -27.48%

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