[TIMWELL] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -16.61%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 18,757 25,515 28,444 31,580 33,182 35,832 35,631 -34.82%
PBT 1,398 4,108 5,065 6,557 7,429 7,810 7,830 -68.32%
Tax 1,658 1,112 949 -1,385 -1,322 -1,457 -1,549 -
NP 3,056 5,220 6,014 5,172 6,107 6,353 6,281 -38.16%
-
NP to SH 1,823 3,997 4,787 5,126 6,147 6,466 6,499 -57.18%
-
Tax Rate -118.60% -27.07% -18.74% 21.12% 17.80% 18.66% 19.78% -
Total Cost 15,701 20,295 22,430 26,408 27,075 29,479 29,350 -34.12%
-
Net Worth 51,159 51,898 52,468 49,565 50,785 49,352 50,661 0.65%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,781 1,781 1,781 1,781 890 -
Div Payout % - - 37.21% 34.74% 28.97% 27.54% 13.70% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 51,159 51,898 52,468 49,565 50,785 49,352 50,661 0.65%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 16.29% 20.46% 21.14% 16.38% 18.40% 17.73% 17.63% -
ROE 3.56% 7.70% 9.12% 10.34% 12.10% 13.10% 12.83% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.06 28.65 31.94 35.46 37.26 40.24 40.01 -34.83%
EPS 2.05 4.49 5.38 5.76 6.90 7.26 7.30 -57.14%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 1.00 -
NAPS 0.5745 0.5828 0.5892 0.5566 0.5703 0.5542 0.5689 0.65%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.15 28.77 32.07 35.60 37.41 40.40 40.17 -34.82%
EPS 2.06 4.51 5.40 5.78 6.93 7.29 7.33 -57.12%
DPS 0.00 0.00 2.01 2.01 2.01 2.01 1.00 -
NAPS 0.5768 0.5851 0.5916 0.5588 0.5726 0.5564 0.5712 0.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.46 0.46 0.54 0.57 0.60 0.65 0.65 -
P/RPS 2.18 1.61 1.69 1.61 1.61 1.62 1.62 21.91%
P/EPS 22.47 10.25 10.05 9.90 8.69 8.95 8.91 85.37%
EY 4.45 9.76 9.95 10.10 11.50 11.17 11.23 -46.08%
DY 0.00 0.00 3.70 3.51 3.33 3.08 1.54 -
P/NAPS 0.80 0.79 0.92 1.02 1.05 1.17 1.14 -21.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 20/05/20 20/02/20 14/11/19 20/08/19 21/05/19 25/02/19 -
Price 0.44 0.475 0.52 0.56 0.60 0.585 0.66 -
P/RPS 2.09 1.66 1.63 1.58 1.61 1.45 1.65 17.08%
P/EPS 21.49 10.58 9.67 9.73 8.69 8.06 9.04 78.21%
EY 4.65 9.45 10.34 10.28 11.50 12.41 11.06 -43.90%
DY 0.00 0.00 3.85 3.57 3.33 3.42 1.52 -
P/NAPS 0.77 0.82 0.88 1.01 1.05 1.06 1.16 -23.92%

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