[TIMWELL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.64%
YoY- -134.45%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 16,521 9,597 8,805 10,548 7,516 5,264 13,651 3.22%
PBT 2,843 700 287 -317 185 -1,837 376 40.07%
Tax -936 -401 -214 0 0 0 0 -
NP 1,907 299 73 -317 185 -1,837 376 31.06%
-
NP to SH 2,137 525 318 -144 418 -1,689 1,089 11.88%
-
Tax Rate 32.92% 57.29% 74.56% - 0.00% - 0.00% -
Total Cost 14,614 9,298 8,732 10,865 7,331 7,101 13,275 1.61%
-
Net Worth 40,936 35,638 35,362 33,830 33,670 28,914 32,948 3.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 40,936 35,638 35,362 33,830 33,670 28,914 32,948 3.68%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.54% 3.12% 0.83% -3.01% 2.46% -34.90% 2.75% -
ROE 5.22% 1.47% 0.90% -0.43% 1.24% -5.84% 3.31% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.55 10.78 9.89 11.84 8.44 5.91 15.33 3.22%
EPS 2.40 0.59 0.36 -0.16 0.47 -1.90 1.22 11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4597 0.4002 0.3971 0.3799 0.3781 0.3247 0.37 3.68%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.63 10.82 9.93 11.89 8.47 5.93 15.39 3.23%
EPS 2.41 0.59 0.36 -0.16 0.47 -1.90 1.23 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4615 0.4018 0.3987 0.3814 0.3796 0.326 0.3715 3.67%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.645 0.695 0.69 0.75 0.90 0.52 0.83 -
P/RPS 3.48 6.45 6.98 6.33 10.66 8.80 5.41 -7.08%
P/EPS 26.88 117.89 193.22 -463.81 191.74 -27.42 67.87 -14.29%
EY 3.72 0.85 0.52 -0.22 0.52 -3.65 1.47 16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.74 1.74 1.97 2.38 1.60 2.24 -7.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 18/08/17 19/08/16 21/08/15 27/08/14 21/08/13 15/08/12 -
Price 0.63 0.615 0.62 0.68 0.79 0.50 0.80 -
P/RPS 3.40 5.71 6.27 5.74 9.36 8.46 5.22 -6.89%
P/EPS 26.25 104.32 173.62 -420.52 168.30 -26.36 65.42 -14.11%
EY 3.81 0.96 0.58 -0.24 0.59 -3.79 1.53 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.56 1.79 2.09 1.54 2.16 -7.30%

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