[TWL] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -300.0%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,370 16,989 10,756 9,170 13,202 29,738 9,576 -24.23%
PBT -7,185 36 440 -936 -1,022 -1,754 2,876 -
Tax 56 -1 176 0 0 0 -608 -
NP -7,129 35 616 -936 -1,022 -1,754 2,268 -
-
NP to SH -7,129 35 616 -936 -1,022 -1,754 2,268 -
-
Tax Rate - 2.78% -40.00% - - - 21.14% -
Total Cost 8,499 16,954 10,140 10,106 14,224 31,492 7,308 2.17%
-
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 8.45%
Dividend
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 293,772 302,007 231,304 208,590 187,366 175,399 166,319 8.45%
NOSH 1,468,640 1,269,260 1,652,178 1,390,600 851,666 797,272 755,999 9.94%
Ratio Analysis
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -520.30% 0.21% 5.73% -10.21% -7.74% -5.90% 23.68% -
ROE -2.43% 0.01% 0.27% -0.45% -0.55% -1.00% 1.36% -
Per Share
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.09 1.91 0.65 0.66 1.55 3.73 1.27 -31.46%
EPS -0.48 0.00 0.04 -0.06 0.12 -0.22 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.34 0.14 0.15 0.22 0.22 0.22 -1.35%
Adjusted Per Share Value based on latest NOSH - 1,390,600
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.02 0.27 0.17 0.15 0.21 0.48 0.15 -24.99%
EPS -0.11 0.00 0.01 -0.02 -0.02 -0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0484 0.0371 0.0334 0.03 0.0281 0.0267 8.43%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.12 0.055 0.04 0.045 0.09 0.13 0.14 -
P/RPS 128.64 2.88 6.14 6.82 5.81 3.49 11.05 41.96%
P/EPS -24.72 1,395.83 107.28 -66.86 -75.00 -59.09 46.67 -
EY -4.04 0.07 0.93 -1.50 -1.33 -1.69 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.16 0.29 0.30 0.41 0.59 0.64 -0.91%
Price Multiplier on Announcement Date
31/12/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 27/08/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 -
Price 0.11 0.055 0.045 0.04 0.05 0.13 0.15 -
P/RPS 117.92 2.88 6.91 6.07 3.23 3.49 11.84 38.83%
P/EPS -22.66 1,395.83 120.69 -59.43 -41.67 -59.09 50.00 -
EY -4.41 0.07 0.83 -1.68 -2.40 -1.69 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.16 0.32 0.27 0.23 0.59 0.68 -2.98%

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