[TIMWELL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -136.87%
YoY- -226.36%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 17,584 11,868 8,900 20,616 19,812 3,684 8,268 13.39%
PBT 696 -1,388 -1,864 1,964 2,044 -4,624 1,036 -6.41%
Tax -396 0 0 -652 -1,020 0 -464 -2.60%
NP 300 -1,388 -1,864 1,312 1,024 -4,624 572 -10.19%
-
NP to SH 412 -1,292 -1,764 1,396 1,528 -4,172 928 -12.65%
-
Tax Rate 56.90% - - 33.20% 49.90% - 44.79% -
Total Cost 17,284 13,256 10,764 19,304 18,788 8,308 7,696 14.42%
-
Net Worth 58,212 51,578 51,898 49,352 39,182 34,070 35,273 8.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 7,124 3,562 - - -
Div Payout % - - - 510.32% 233.12% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 58,212 51,578 51,898 49,352 39,182 34,070 35,273 8.70%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.71% -11.70% -20.94% 6.36% 5.17% -125.52% 6.92% -
ROE 0.71% -2.50% -3.40% 2.83% 3.90% -12.25% 2.63% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.75 13.33 9.99 23.15 22.25 4.14 9.28 13.40%
EPS 0.48 -1.44 -2.00 1.56 1.72 -4.68 1.04 -12.08%
DPS 0.00 0.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 0.6537 0.5792 0.5828 0.5542 0.44 0.3826 0.3961 8.70%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.75 13.33 9.99 23.15 22.25 4.14 9.28 13.40%
EPS 0.48 -1.44 -2.00 1.56 1.72 -4.68 1.04 -12.08%
DPS 0.00 0.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 0.6537 0.5792 0.5828 0.5542 0.44 0.3826 0.3961 8.70%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.64 0.45 0.46 0.65 0.64 0.70 0.69 -
P/RPS 3.24 3.38 4.60 2.81 2.88 16.92 7.43 -12.91%
P/EPS 138.33 -31.02 -23.22 41.46 37.30 -14.94 66.21 13.05%
EY 0.72 -3.22 -4.31 2.41 2.68 -6.69 1.51 -11.60%
DY 0.00 0.00 0.00 12.31 6.25 0.00 0.00 -
P/NAPS 0.98 0.78 0.79 1.17 1.45 1.83 1.74 -9.12%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 20/05/21 20/05/20 21/05/19 23/05/18 15/05/17 19/05/16 -
Price 0.62 0.715 0.475 0.585 0.64 0.70 0.69 -
P/RPS 3.14 5.36 4.75 2.53 2.88 16.92 7.43 -13.36%
P/EPS 134.01 -49.28 -23.98 37.32 37.30 -14.94 66.21 12.46%
EY 0.75 -2.03 -4.17 2.68 2.68 -6.69 1.51 -11.00%
DY 0.00 0.00 0.00 13.68 6.25 0.00 0.00 -
P/NAPS 0.95 1.23 0.82 1.06 1.45 1.83 1.74 -9.59%

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