[TWL] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 94.32%
YoY- 82.86%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
Revenue 77,008 37,408 12,428 9,476 1,520 19,353 9,000 35.85%
PBT 19,988 14,504 716 -1,284 -7,490 -192 604 64.79%
Tax -6,428 -3,404 0 0 0 0 0 -
NP 13,560 11,100 716 -1,284 -7,490 -192 604 55.91%
-
NP to SH 13,560 11,100 716 -1,284 -7,490 -192 604 55.91%
-
Tax Rate 32.16% 23.47% 0.00% - - - 0.00% -
Total Cost 63,448 26,308 11,712 10,760 9,010 19,545 8,396 33.46%
-
Net Worth 451,999 468,116 410,317 334,115 293,772 297,919 211,400 11.45%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
Net Worth 451,999 468,116 410,317 334,115 293,772 297,919 211,400 11.45%
NOSH 5,650,000 4,681,165 3,730,156 2,570,120 1,468,640 1,175,379 1,510,000 20.72%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
NP Margin 17.61% 29.67% 5.76% -13.55% -492.81% -0.99% 6.71% -
ROE 3.00% 2.37% 0.17% -0.38% -2.55% -0.06% 0.29% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
RPS 1.36 0.80 0.33 0.37 0.10 2.53 0.60 12.39%
EPS 0.24 0.24 0.04 -0.04 -0.51 -0.03 0.04 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.11 0.13 0.20 0.39 0.14 -7.67%
Adjusted Per Share Value based on latest NOSH - 2,570,120
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
RPS 1.23 0.60 0.20 0.15 0.02 0.31 0.14 36.37%
EPS 0.22 0.18 0.01 -0.02 -0.12 0.00 0.01 55.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0749 0.0656 0.0534 0.047 0.0476 0.0338 11.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 29/09/17 -
Price 0.025 0.03 0.045 0.04 0.08 0.07 0.06 -
P/RPS 1.83 3.75 13.51 10.85 77.31 2.76 10.07 -21.60%
P/EPS 10.42 12.65 234.44 -80.07 -15.69 -278.50 150.00 -31.66%
EY 9.60 7.90 0.43 -1.25 -6.37 -0.36 0.67 46.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.41 0.31 0.40 0.18 0.43 -4.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 CAGR
Date 29/11/24 23/11/23 30/11/22 30/11/21 30/11/20 29/05/19 27/11/17 -
Price 0.03 0.035 0.035 0.045 0.115 0.05 0.045 -
P/RPS 2.20 4.38 10.50 12.21 111.13 1.97 7.55 -16.13%
P/EPS 12.50 14.76 182.34 -90.07 -22.55 -198.93 112.50 -26.92%
EY 8.00 6.77 0.55 -1.11 -4.43 -0.50 0.89 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.32 0.35 0.58 0.13 0.32 2.48%

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