[TIMWELL] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 69.24%
YoY- -123.24%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 30,090 15,804 29,754 35,156 28,876 19,205 25,094 3.06%
PBT 4,432 -444 4,312 6,013 3,172 -208 1,521 19.49%
Tax -1,266 -368 -1,294 -1,514 -1,224 -294 0 -
NP 3,165 -812 3,017 4,498 1,948 -502 1,521 12.97%
-
NP to SH 3,234 -725 3,121 4,954 2,382 -44 1,864 9.60%
-
Tax Rate 28.56% - 30.01% 25.18% 38.59% - 0.00% -
Total Cost 26,925 16,616 26,737 30,657 26,928 19,707 23,573 2.23%
-
Net Worth 54,321 51,800 49,565 42,512 36,902 35,005 35,371 7.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 2,374 - - - - -
Div Payout % - - 76.08% - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 54,321 51,800 49,565 42,512 36,902 35,005 35,371 7.40%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.52% -5.14% 10.14% 12.80% 6.75% -2.62% 6.06% -
ROE 5.95% -1.40% 6.30% 11.65% 6.46% -0.13% 5.27% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.79 17.75 33.41 39.48 32.43 21.57 28.18 3.06%
EPS 3.63 -0.81 3.51 5.56 2.68 -0.05 2.09 9.62%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5817 0.5566 0.4774 0.4144 0.3931 0.3972 7.40%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.79 17.75 33.41 39.48 32.43 21.57 28.18 3.06%
EPS 3.63 -0.81 3.51 5.56 2.68 -0.05 2.09 9.62%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5817 0.5566 0.4774 0.4144 0.3931 0.3972 7.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.61 0.425 0.57 0.635 0.63 0.67 0.65 -
P/RPS 1.81 2.39 1.71 1.61 1.94 3.11 2.31 -3.98%
P/EPS 16.79 -52.18 16.26 11.41 23.55 -1,356.00 31.05 -9.73%
EY 5.95 -1.92 6.15 8.76 4.25 -0.07 3.22 10.76%
DY 0.00 0.00 4.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.73 1.02 1.33 1.52 1.70 1.64 -7.90%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 14/11/19 15/11/18 10/11/17 17/11/16 16/11/15 -
Price 0.57 0.415 0.56 0.645 0.63 0.65 0.80 -
P/RPS 1.69 2.34 1.68 1.63 1.94 3.01 2.84 -8.28%
P/EPS 15.69 -50.95 15.98 11.59 23.55 -1,315.53 38.22 -13.77%
EY 6.37 -1.96 6.26 8.63 4.25 -0.08 2.62 15.94%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 1.01 1.35 1.52 1.65 2.01 -12.04%

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