[TIMWELL] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 20.99%
YoY- 515.04%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 14,406 20,617 23,291 23,871 25,154 26,125 27,519 -34.91%
PBT -573 101 1,887 2,544 2,053 1,891 -133 163.60%
Tax 256 -789 -749 -659 -543 474 474 -33.55%
NP -317 -688 1,138 1,885 1,510 2,365 341 -
-
NP to SH 14 -499 1,313 2,208 1,825 2,668 657 -92.22%
-
Tax Rate - 781.19% 39.69% 25.90% 26.45% -25.07% - -
Total Cost 14,723 21,305 22,153 21,986 23,644 23,760 27,178 -33.42%
-
Net Worth 35,112 35,005 35,362 35,273 35,041 35,371 33,830 2.49%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 35,112 35,005 35,362 35,273 35,041 35,371 33,830 2.49%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.20% -3.34% 4.89% 7.90% 6.00% 9.05% 1.24% -
ROE 0.04% -1.43% 3.71% 6.26% 5.21% 7.54% 1.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.18 23.15 26.15 26.81 28.25 29.34 30.90 -34.90%
EPS 0.02 -0.56 1.47 2.48 2.05 3.00 0.74 -90.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3931 0.3971 0.3961 0.3935 0.3972 0.3799 2.49%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.24 23.24 26.26 26.91 28.36 29.45 31.03 -34.92%
EPS 0.02 -0.56 1.48 2.49 2.06 3.01 0.74 -90.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3959 0.3947 0.3987 0.3977 0.3951 0.3988 0.3814 2.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.64 0.67 0.69 0.69 0.75 0.65 0.75 -
P/RPS 3.96 2.89 2.64 2.57 2.66 2.22 2.43 38.27%
P/EPS 4,070.90 -119.57 46.80 27.83 36.60 21.70 101.66 1057.45%
EY 0.02 -0.84 2.14 3.59 2.73 4.61 0.98 -92.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.70 1.74 1.74 1.91 1.64 1.97 -12.17%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 17/11/16 19/08/16 19/05/16 25/02/16 16/11/15 21/08/15 -
Price 0.62 0.65 0.62 0.69 0.70 0.80 0.68 -
P/RPS 3.83 2.81 2.37 2.57 2.48 2.73 2.20 44.47%
P/EPS 3,943.69 -116.00 42.05 27.83 34.16 26.70 92.17 1109.48%
EY 0.03 -0.86 2.38 3.59 2.93 3.75 1.08 -90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.65 1.56 1.74 1.78 2.01 1.79 -8.33%

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