[TIMWELL] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 11.14%
YoY- 1193.29%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 35,832 35,631 35,898 38,190 35,298 31,266 21,857 39.07%
PBT 7,810 7,830 5,118 5,130 4,447 2,780 1,651 182.06%
Tax -1,457 -1,549 -1,604 -1,947 -1,640 -1,385 -415 131.17%
NP 6,353 6,281 3,514 3,183 2,807 1,395 1,236 198.13%
-
NP to SH 6,466 6,499 3,999 3,660 3,293 1,868 1,767 137.65%
-
Tax Rate 18.66% 19.78% 31.34% 37.95% 36.88% 49.82% 25.14% -
Total Cost 29,479 29,350 32,384 35,007 32,491 29,871 20,621 26.92%
-
Net Worth 49,352 50,661 42,512 40,936 39,182 38,799 36,902 21.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 1,781 890 890 890 890 - - -
Div Payout % 27.54% 13.70% 22.27% 24.33% 27.04% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 49,352 50,661 42,512 40,936 39,182 38,799 36,902 21.40%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.73% 17.63% 9.79% 8.33% 7.95% 4.46% 5.65% -
ROE 13.10% 12.83% 9.41% 8.94% 8.40% 4.81% 4.79% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.24 40.01 40.31 42.89 39.64 35.11 24.54 39.09%
EPS 7.26 7.30 4.49 4.11 3.70 2.10 1.98 137.97%
DPS 2.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.5542 0.5689 0.4774 0.4597 0.44 0.4357 0.4144 21.40%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.40 40.17 40.47 43.06 39.80 35.25 24.64 39.08%
EPS 7.29 7.33 4.51 4.13 3.71 2.11 1.99 137.82%
DPS 2.01 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.5564 0.5712 0.4793 0.4615 0.4418 0.4374 0.4161 21.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.65 0.65 0.635 0.645 0.64 0.62 0.63 -
P/RPS 1.62 1.62 1.58 1.50 1.61 1.77 2.57 -26.50%
P/EPS 8.95 8.91 14.14 15.69 17.31 29.56 31.75 -57.04%
EY 11.17 11.23 7.07 6.37 5.78 3.38 3.15 132.71%
DY 3.08 1.54 1.57 1.55 1.56 0.00 0.00 -
P/NAPS 1.17 1.14 1.33 1.40 1.45 1.42 1.52 -16.02%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 25/02/19 15/11/18 16/08/18 23/05/18 26/02/18 10/11/17 -
Price 0.585 0.66 0.645 0.63 0.64 0.64 0.63 -
P/RPS 1.45 1.65 1.60 1.47 1.61 1.82 2.57 -31.74%
P/EPS 8.06 9.04 14.36 15.33 17.31 30.51 31.75 -59.94%
EY 12.41 11.06 6.96 6.52 5.78 3.28 3.15 149.65%
DY 3.42 1.52 1.55 1.59 1.56 0.00 0.00 -
P/NAPS 1.06 1.16 1.35 1.37 1.45 1.47 1.52 -21.37%

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