[TIMWELL] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1070.83%
YoY- 244.33%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 26,367 21,657 14,404 18,821 17,183 11,103 23,957 1.60%
PBT 4,510 2,379 -156 1,141 76 -2,483 827 32.65%
Tax -1,136 -918 -221 0 0 0 0 -
NP 3,374 1,461 -377 1,141 76 -2,483 827 26.39%
-
NP to SH 3,716 1,787 -33 1,398 406 -2,277 1,927 11.56%
-
Tax Rate 25.19% 38.59% - 0.00% 0.00% - 0.00% -
Total Cost 22,993 20,196 14,781 17,680 17,107 13,586 23,130 -0.09%
-
Net Worth 42,512 36,902 35,005 35,371 33,554 28,344 33,839 3.87%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 42,512 36,902 35,005 35,371 33,554 28,344 33,839 3.87%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.80% 6.75% -2.62% 6.06% 0.44% -22.36% 3.45% -
ROE 8.74% 4.84% -0.09% 3.95% 1.21% -8.03% 5.69% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.61 24.32 16.18 21.14 19.30 12.47 26.90 1.61%
EPS 4.17 2.01 -0.04 1.57 0.46 -2.56 2.16 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.4144 0.3931 0.3972 0.3768 0.3183 0.38 3.87%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.61 24.32 16.18 21.14 19.30 12.47 26.90 1.61%
EPS 4.17 2.01 -0.04 1.57 0.46 -2.56 2.16 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.4144 0.3931 0.3972 0.3768 0.3183 0.38 3.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.635 0.63 0.67 0.65 0.81 0.54 0.76 -
P/RPS 2.14 2.59 4.14 3.08 4.20 4.33 2.83 -4.54%
P/EPS 15.22 31.39 -1,808.01 41.40 177.66 -21.12 35.12 -13.00%
EY 6.57 3.19 -0.06 2.42 0.56 -4.74 2.85 14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.52 1.70 1.64 2.15 1.70 2.00 -6.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 10/11/17 17/11/16 16/11/15 26/11/14 22/11/13 29/11/12 -
Price 0.645 0.63 0.65 0.80 0.75 0.52 0.80 -
P/RPS 2.18 2.59 4.02 3.79 3.89 4.17 2.97 -5.02%
P/EPS 15.46 31.39 -1,754.03 50.96 164.50 -20.34 36.97 -13.51%
EY 6.47 3.19 -0.06 1.96 0.61 -4.92 2.70 15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.52 1.65 2.01 1.99 1.63 2.11 -7.16%

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