[TWL] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -288.79%
YoY- 80.9%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Revenue 16,169 9,277 11,389 1,256 16,989 5,378 4,585 19.71%
PBT 6,450 -4,641 -1,248 -6,587 36 220 -468 -
Tax -853 0 0 52 -1 88 0 -
NP 5,597 -4,641 -1,248 -6,535 35 308 -468 -
-
NP to SH 5,597 -4,641 -1,248 -6,535 35 308 -468 -
-
Tax Rate 13.22% - - - 2.78% -40.00% - -
Total Cost 10,572 13,918 12,637 7,791 16,954 5,070 5,053 11.11%
-
Net Worth 493,327 398,328 334,115 293,772 302,007 231,304 208,590 13.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Net Worth 493,327 398,328 334,115 293,772 302,007 231,304 208,590 13.07%
NOSH 4,928,028 3,983,289 2,570,120 1,468,640 1,269,260 1,652,178 1,390,600 19.80%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
NP Margin 34.62% -50.03% -10.96% -520.30% 0.21% 5.73% -10.21% -
ROE 1.13% -1.17% -0.37% -2.22% 0.01% 0.13% -0.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
RPS 0.33 0.23 0.44 0.09 1.91 0.33 0.33 0.00%
EPS 0.11 -0.12 -0.05 -0.44 0.00 0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.13 0.20 0.34 0.14 0.15 -5.62%
Adjusted Per Share Value based on latest NOSH - 2,570,120
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
RPS 0.28 0.16 0.20 0.02 0.30 0.09 0.08 19.58%
EPS 0.10 -0.08 -0.02 -0.11 0.00 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0695 0.0583 0.0513 0.0527 0.0404 0.0364 13.08%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/12/17 30/12/16 -
Price 0.03 0.035 0.05 0.12 0.055 0.04 0.045 -
P/RPS 9.15 15.03 11.28 140.34 2.88 12.29 13.65 -5.55%
P/EPS 26.44 -30.04 -102.97 -26.97 1,395.83 214.57 -133.71 -
EY 3.78 -3.33 -0.97 -3.71 0.07 0.47 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.38 0.60 0.16 0.29 0.30 0.00%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 27/08/19 27/02/18 28/02/17 -
Price 0.04 0.05 0.065 0.11 0.055 0.045 0.04 -
P/RPS 12.20 21.47 14.67 128.64 2.88 13.82 12.13 0.08%
P/EPS 35.26 -42.91 -133.86 -24.72 1,395.83 241.39 -118.85 -
EY 2.84 -2.33 -0.75 -4.04 0.07 0.41 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.50 0.55 0.16 0.32 0.27 5.77%

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