[TIMWELL] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -31.47%
YoY- 320.83%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 28,144 33,042 19,194 17,610 21,096 15,032 10,528 17.79%
PBT 4,882 5,686 1,400 574 -634 370 -3,674 -
Tax -1,416 -1,872 -802 -428 0 0 0 -
NP 3,466 3,814 598 146 -634 370 -3,674 -
-
NP to SH 3,572 4,274 1,050 636 -288 836 -3,378 -
-
Tax Rate 29.00% 32.92% 57.29% 74.56% - 0.00% - -
Total Cost 24,678 29,228 18,596 17,464 21,730 14,662 14,202 9.64%
-
Net Worth 50,785 40,936 35,638 35,362 33,830 33,670 28,914 9.83%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,562 - - - - - - -
Div Payout % 99.72% - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 50,785 40,936 35,638 35,362 33,830 33,670 28,914 9.83%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.32% 11.54% 3.12% 0.83% -3.01% 2.46% -34.90% -
ROE 7.03% 10.44% 2.95% 1.80% -0.85% 2.48% -11.68% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.60 37.10 21.55 19.78 23.69 16.88 11.82 17.80%
EPS 4.02 4.80 1.18 0.72 -0.32 0.94 -3.80 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.4597 0.4002 0.3971 0.3799 0.3781 0.3247 9.83%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 31.60 37.10 21.55 19.78 23.69 16.88 11.82 17.80%
EPS 4.02 4.80 1.18 0.72 -0.32 0.94 -3.80 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.4597 0.4002 0.3971 0.3799 0.3781 0.3247 9.83%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.60 0.645 0.695 0.69 0.75 0.90 0.52 -
P/RPS 1.90 1.74 3.22 3.49 3.17 5.33 4.40 -13.05%
P/EPS 14.96 13.44 58.94 96.61 -231.90 95.87 -13.71 -
EY 6.69 7.44 1.70 1.04 -0.43 1.04 -7.29 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.40 1.74 1.74 1.97 2.38 1.60 -6.77%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 16/08/18 18/08/17 19/08/16 21/08/15 27/08/14 21/08/13 -
Price 0.60 0.63 0.615 0.62 0.68 0.79 0.50 -
P/RPS 1.90 1.70 2.85 3.14 2.87 4.68 4.23 -12.48%
P/EPS 14.96 13.13 52.16 86.81 -210.26 84.15 -13.18 -
EY 6.69 7.62 1.92 1.15 -0.48 1.19 -7.59 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.37 1.54 1.56 1.79 2.09 1.54 -6.18%

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