[TIMWELL] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 155.87%
YoY- -16.42%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 29,698 26,718 8,770 28,144 33,042 19,194 17,610 9.09%
PBT 5,714 2,858 -2,450 4,882 5,686 1,400 574 46.64%
Tax -1,584 -922 0 -1,416 -1,872 -802 -428 24.35%
NP 4,130 1,936 -2,450 3,466 3,814 598 146 74.51%
-
NP to SH 4,214 2,016 -2,358 3,572 4,274 1,050 636 37.02%
-
Tax Rate 27.72% 32.26% - 29.00% 32.92% 57.29% 74.56% -
Total Cost 25,568 24,782 11,220 24,678 29,228 18,596 17,464 6.55%
-
Net Worth 60,216 52,905 51,159 50,785 40,936 35,638 35,362 9.27%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 3,562 - - 3,562 - - - -
Div Payout % 84.53% - - 99.72% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 60,216 52,905 51,159 50,785 40,936 35,638 35,362 9.27%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.91% 7.25% -27.94% 12.32% 11.54% 3.12% 0.83% -
ROE 7.00% 3.81% -4.61% 7.03% 10.44% 2.95% 1.80% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 33.35 30.00 9.85 31.60 37.10 21.55 19.78 9.09%
EPS 4.74 2.26 -2.64 4.02 4.80 1.18 0.72 36.88%
DPS 4.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.6762 0.5941 0.5745 0.5703 0.4597 0.4002 0.3971 9.27%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 33.48 30.12 9.89 31.73 37.25 21.64 19.85 9.09%
EPS 4.75 2.27 -2.66 4.03 4.82 1.18 0.72 36.92%
DPS 4.02 0.00 0.00 4.02 0.00 0.00 0.00 -
NAPS 0.6789 0.5965 0.5768 0.5726 0.4615 0.4018 0.3987 9.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.495 0.625 0.46 0.60 0.645 0.695 0.69 -
P/RPS 1.48 2.08 4.67 1.90 1.74 3.22 3.49 -13.31%
P/EPS 10.46 27.61 -17.37 14.96 13.44 58.94 96.61 -30.95%
EY 9.56 3.62 -5.76 6.69 7.44 1.70 1.04 44.70%
DY 8.08 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.73 1.05 0.80 1.05 1.40 1.74 1.74 -13.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 19/08/21 18/08/20 20/08/19 16/08/18 18/08/17 19/08/16 -
Price 0.52 0.715 0.44 0.60 0.63 0.615 0.62 -
P/RPS 1.56 2.38 4.47 1.90 1.70 2.85 3.14 -11.00%
P/EPS 10.99 31.58 -16.62 14.96 13.13 52.16 86.81 -29.12%
EY 9.10 3.17 -6.02 6.69 7.62 1.92 1.15 41.14%
DY 7.69 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.77 1.20 0.77 1.05 1.37 1.54 1.56 -11.09%

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