[TIMWELL] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -13.03%
YoY- 253.64%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 20,616 19,812 3,684 8,268 13,400 11,548 4,980 26.70%
PBT 1,964 2,044 -4,624 1,036 -928 -772 -5,476 -
Tax -652 -1,020 0 -464 0 0 324 -
NP 1,312 1,024 -4,624 572 -928 -772 -5,152 -
-
NP to SH 1,396 1,528 -4,172 928 -604 -224 -4,828 -
-
Tax Rate 33.20% 49.90% - 44.79% - - - -
Total Cost 19,304 18,788 8,308 7,696 14,328 12,320 10,132 11.33%
-
Net Worth 49,352 39,182 34,070 35,273 33,821 33,198 29,296 9.07%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 7,124 3,562 - - - - - -
Div Payout % 510.32% 233.12% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 49,352 39,182 34,070 35,273 33,821 33,198 29,296 9.07%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.36% 5.17% -125.52% 6.92% -6.93% -6.69% -103.45% -
ROE 2.83% 3.90% -12.25% 2.63% -1.79% -0.67% -16.48% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.15 22.25 4.14 9.28 15.05 12.97 5.61 26.63%
EPS 1.56 1.72 -4.68 1.04 -0.68 -0.24 -5.44 -
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5542 0.44 0.3826 0.3961 0.3798 0.3728 0.3301 9.01%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.24 22.34 4.15 9.32 15.11 13.02 5.61 26.71%
EPS 1.57 1.72 -4.70 1.05 -0.68 -0.25 -5.44 -
DPS 8.03 4.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5564 0.4418 0.3841 0.3977 0.3813 0.3743 0.3303 9.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.65 0.64 0.70 0.69 0.77 0.85 0.625 -
P/RPS 2.81 2.88 16.92 7.43 5.12 6.55 11.14 -20.50%
P/EPS 41.46 37.30 -14.94 66.21 -113.53 -337.92 -11.49 -
EY 2.41 2.68 -6.69 1.51 -0.88 -0.30 -8.70 -
DY 12.31 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.45 1.83 1.74 2.03 2.28 1.89 -7.67%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 23/05/18 15/05/17 19/05/16 28/04/15 28/04/14 30/05/13 -
Price 0.585 0.64 0.70 0.69 0.76 0.91 0.66 -
P/RPS 2.53 2.88 16.92 7.43 5.05 7.02 11.76 -22.58%
P/EPS 37.32 37.30 -14.94 66.21 -112.05 -361.77 -12.13 -
EY 2.68 2.68 -6.69 1.51 -0.89 -0.28 -8.24 -
DY 13.68 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.45 1.83 1.74 2.00 2.44 2.00 -10.03%

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