[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
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
Revenue 37,408 12,428 9,476 1,520 19,353 9,000 15,008 13.93%
PBT 14,504 716 -1,284 -7,490 -192 604 468 63.28%
Tax -3,404 0 0 0 0 0 0 -
NP 11,100 716 -1,284 -7,490 -192 604 468 57.16%
-
NP to SH 11,100 716 -1,284 -7,490 -192 604 468 57.16%
-
Tax Rate 23.47% 0.00% - - - 0.00% 0.00% -
Total Cost 26,308 11,712 10,760 9,010 19,545 8,396 14,540 8.83%
-
Net Worth 468,116 410,317 334,115 293,772 297,919 211,400 208,590 12.23%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
Net Worth 468,116 410,317 334,115 293,772 297,919 211,400 208,590 12.23%
NOSH 4,681,165 3,730,156 2,570,120 1,468,640 1,175,379 1,510,000 1,390,600 18.92%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
NP Margin 29.67% 5.76% -13.55% -492.81% -0.99% 6.71% 3.12% -
ROE 2.37% 0.17% -0.38% -2.55% -0.06% 0.29% 0.22% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 0.80 0.33 0.37 0.10 2.53 0.60 1.08 -4.19%
EPS 0.24 0.04 -0.04 -0.51 -0.03 0.04 0.04 29.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.13 0.20 0.39 0.14 0.15 -5.62%
Adjusted Per Share Value based on latest NOSH - 2,570,120
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
RPS 0.66 0.22 0.17 0.03 0.34 0.16 0.26 14.22%
EPS 0.19 0.01 -0.02 -0.13 0.00 0.01 0.01 52.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0719 0.0585 0.0515 0.0522 0.037 0.0365 12.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 29/09/17 30/09/16 -
Price 0.03 0.045 0.04 0.08 0.07 0.06 0.05 -
P/RPS 3.75 13.51 10.85 77.31 2.76 10.07 4.63 -2.96%
P/EPS 12.65 234.44 -80.07 -15.69 -278.50 150.00 148.57 -29.65%
EY 7.90 0.43 -1.25 -6.37 -0.36 0.67 0.67 42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.31 0.40 0.18 0.43 0.33 -1.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 30/09/17 30/09/16 CAGR
Date 23/11/23 30/11/22 30/11/21 30/11/20 29/05/19 27/11/17 24/11/16 -
Price 0.035 0.035 0.045 0.115 0.05 0.045 0.045 -
P/RPS 4.38 10.50 12.21 111.13 1.97 7.55 4.17 0.70%
P/EPS 14.76 182.34 -90.07 -22.55 -198.93 112.50 133.71 -26.99%
EY 6.77 0.55 -1.11 -4.43 -0.50 0.89 0.75 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.35 0.58 0.13 0.32 0.30 2.22%

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