[TIMWELL] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 60.45%
YoY- 545.96%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 21,728 17,136 28,629 30,090 15,804 29,754 35,156 -7.69%
PBT 972 -913 5,490 4,432 -444 4,312 6,013 -26.17%
Tax -502 -4 -1,525 -1,266 -368 -1,294 -1,514 -16.79%
NP 469 -917 3,965 3,165 -812 3,017 4,498 -31.37%
-
NP to SH 545 -861 4,028 3,234 -725 3,121 4,954 -30.75%
-
Tax Rate 51.65% - 27.78% 28.56% - 30.01% 25.18% -
Total Cost 21,258 18,053 24,664 26,925 16,616 26,737 30,657 -5.91%
-
Net Worth 61,934 62,843 61,133 54,321 51,800 49,565 42,512 6.46%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 2,374 - - 2,374 - -
Div Payout % - - 58.95% - - 76.08% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 61,934 62,843 61,133 54,321 51,800 49,565 42,512 6.46%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.16% -5.35% 13.85% 10.52% -5.14% 10.14% 12.80% -
ROE 0.88% -1.37% 6.59% 5.95% -1.40% 6.30% 11.65% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.40 19.24 32.15 33.79 17.75 33.41 39.48 -7.70%
EPS 0.61 -0.97 4.52 3.63 -0.81 3.51 5.56 -30.78%
DPS 0.00 0.00 2.67 0.00 0.00 2.67 0.00 -
NAPS 0.6955 0.7057 0.6865 0.61 0.5817 0.5566 0.4774 6.46%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.40 19.24 32.15 33.79 17.75 33.41 39.48 -7.70%
EPS 0.61 -0.97 4.52 3.63 -0.81 3.51 5.56 -30.78%
DPS 0.00 0.00 2.67 0.00 0.00 2.67 0.00 -
NAPS 0.6955 0.7057 0.6865 0.61 0.5817 0.5566 0.4774 6.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.43 0.51 0.465 0.61 0.425 0.57 0.635 -
P/RPS 1.76 2.65 1.45 1.81 2.39 1.71 1.61 1.49%
P/EPS 70.22 -52.73 10.28 16.79 -52.18 16.26 11.41 35.33%
EY 1.42 -1.90 9.73 5.95 -1.92 6.15 8.76 -26.13%
DY 0.00 0.00 5.73 0.00 0.00 4.68 0.00 -
P/NAPS 0.62 0.72 0.68 1.00 0.73 1.02 1.33 -11.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 23/11/23 22/11/22 18/11/21 19/11/20 14/11/19 15/11/18 -
Price 0.535 0.485 0.45 0.57 0.415 0.56 0.645 -
P/RPS 2.19 2.52 1.40 1.69 2.34 1.68 1.63 5.04%
P/EPS 87.36 -50.14 9.95 15.69 -50.95 15.98 11.59 39.98%
EY 1.14 -1.99 10.05 6.37 -1.96 6.26 8.63 -28.61%
DY 0.00 0.00 5.93 0.00 0.00 4.76 0.00 -
P/NAPS 0.77 0.69 0.66 0.93 0.71 1.01 1.35 -8.92%

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