[TWL] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -141.21%
YoY- 41.73%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 16,989 10,756 9,170 13,202 29,738 9,576 49,110 -14.06%
PBT 36 440 -936 -1,022 -1,754 2,876 2,088 -44.00%
Tax -1 176 0 0 0 -608 -238 -54.22%
NP 35 616 -936 -1,022 -1,754 2,268 1,850 -43.25%
-
NP to SH 35 616 -936 -1,022 -1,754 2,268 1,850 -43.25%
-
Tax Rate 2.78% -40.00% - - - 21.14% 11.40% -
Total Cost 16,954 10,140 10,106 14,224 31,492 7,308 47,260 -13.61%
-
Net Worth 302,007 231,304 208,590 187,366 175,399 166,319 70,916 22.98%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 302,007 231,304 208,590 187,366 175,399 166,319 70,916 22.98%
NOSH 1,269,260 1,652,178 1,390,600 851,666 797,272 755,999 308,333 22.39%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin 0.21% 5.73% -10.21% -7.74% -5.90% 23.68% 3.77% -
ROE 0.01% 0.27% -0.45% -0.55% -1.00% 1.36% 2.61% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 1.91 0.65 0.66 1.55 3.73 1.27 15.93 -26.13%
EPS 0.00 0.04 -0.06 0.12 -0.22 0.30 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.14 0.15 0.22 0.22 0.22 0.23 5.74%
Adjusted Per Share Value based on latest NOSH - 807,857
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 0.30 0.19 0.16 0.23 0.52 0.17 0.86 -13.96%
EPS 0.00 0.01 -0.02 -0.02 -0.03 0.04 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0403 0.0364 0.0327 0.0306 0.029 0.0124 22.95%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.055 0.04 0.045 0.09 0.13 0.14 0.14 -
P/RPS 2.88 6.14 6.82 5.81 3.49 11.05 0.88 18.44%
P/EPS 1,395.83 107.28 -66.86 -75.00 -59.09 46.67 23.33 79.36%
EY 0.07 0.93 -1.50 -1.33 -1.69 2.14 4.29 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.29 0.30 0.41 0.59 0.64 0.61 -17.39%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 29/08/12 -
Price 0.055 0.045 0.04 0.05 0.13 0.15 0.13 -
P/RPS 2.88 6.91 6.07 3.23 3.49 11.84 0.82 19.64%
P/EPS 1,395.83 120.69 -59.43 -41.67 -59.09 50.00 21.67 81.26%
EY 0.07 0.83 -1.68 -2.40 -1.69 2.00 4.62 -45.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.32 0.27 0.23 0.59 0.68 0.57 -16.59%

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