[TIMWELL] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 45.37%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 16,444 25,554 8,802 8,334 13,181 39,062 41,436 -14.26%
PBT 1,985 -734 -4,519 -9,216 -13,434 -4,193 -7,522 -
Tax 121 -188 441 4,054 1,295 -978 -654 -
NP 2,106 -922 -4,078 -5,162 -12,139 -5,171 -8,176 -
-
NP to SH 2,934 -20 -2,259 -5,368 -9,826 -2,246 -4,147 -
-
Tax Rate -6.10% - - - - - - -
Total Cost 14,338 26,476 12,880 13,496 25,320 44,233 49,612 -18.67%
-
Net Worth 33,584 30,277 31,785 39,169 37,388 48,918 40,289 -2.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 33,584 30,277 31,785 39,169 37,388 48,918 40,289 -2.98%
NOSH 89,051 89,051 88,292 89,021 89,021 88,942 69,463 4.22%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.81% -3.61% -46.33% -61.94% -92.09% -13.24% -19.73% -
ROE 8.74% -0.07% -7.11% -13.70% -26.28% -4.59% -10.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.44 28.70 9.97 9.36 14.81 43.92 59.65 -17.75%
EPS 3.29 -0.02 -2.54 -6.03 -11.03 -2.52 -5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.34 0.36 0.44 0.42 0.55 0.58 -6.93%
Adjusted Per Share Value based on latest NOSH - 90,303
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.44 28.70 9.88 9.36 14.80 43.86 46.53 -14.28%
EPS 3.29 -0.02 -2.54 -6.03 -11.03 -2.52 -4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.34 0.3569 0.4399 0.4199 0.5493 0.4524 -3.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.60 0.80 0.85 0.51 0.40 0.80 0.80 -
P/RPS 3.25 2.79 8.53 5.45 2.70 1.82 1.34 15.89%
P/EPS 1,009.58 -3,562.04 -33.22 -8.46 -3.62 -31.68 -13.40 -
EY 0.10 -0.03 -3.01 -11.82 -27.59 -3.16 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.35 2.36 1.16 0.95 1.45 1.38 2.38%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 28/02/12 28/02/11 14/04/10 27/02/09 27/02/08 -
Price 0.65 0.725 0.85 0.45 0.48 0.69 0.93 -
P/RPS 3.53 2.53 8.53 4.81 3.24 1.57 1.56 14.56%
P/EPS 1,093.71 -3,228.10 -33.22 -7.46 -4.35 -27.32 -15.58 -
EY 0.09 -0.03 -3.01 -13.40 -23.00 -3.66 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.13 2.36 1.02 1.14 1.25 1.60 1.30%

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