[TIMWELL] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 104.36%
YoY- -26.39%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 26,964 30,901 18,289 28,444 35,631 31,188 14,526 10.85%
PBT 11,224 8,213 -322 5,062 7,830 2,987 -677 -
Tax -995 -2,224 -387 949 -1,549 -1,386 281 -
NP 10,229 5,989 -709 6,011 6,281 1,601 -396 -
-
NP to SH 7,159 6,212 -443 4,784 6,499 2,070 75 113.70%
-
Tax Rate 8.86% 27.08% - -18.75% 19.78% 46.40% - -
Total Cost 16,735 24,912 18,998 22,433 29,350 29,587 14,922 1.92%
-
Net Worth 63,484 58,105 51,898 52,468 50,661 38,799 35,112 10.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,781 - - 1,781 - - - -
Div Payout % 24.88% - - 37.23% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 63,484 58,105 51,898 52,468 50,661 38,799 35,112 10.36%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 37.94% 19.38% -3.88% 21.13% 17.63% 5.13% -2.73% -
ROE 11.28% 10.69% -0.85% 9.12% 12.83% 5.34% 0.21% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 30.28 34.70 20.54 31.94 40.01 35.02 16.31 10.85%
EPS 8.04 6.98 -0.50 5.37 7.30 2.32 0.08 115.54%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7129 0.6525 0.5828 0.5892 0.5689 0.4357 0.3943 10.36%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 30.28 34.70 20.54 31.94 40.01 35.02 16.31 10.85%
EPS 8.04 6.98 -0.50 5.37 7.30 2.32 0.08 115.54%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7129 0.6525 0.5828 0.5892 0.5689 0.4357 0.3943 10.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.52 0.58 0.45 0.54 0.65 0.62 0.64 -
P/RPS 1.72 1.67 2.19 1.69 1.62 1.77 3.92 -12.82%
P/EPS 6.47 8.31 -90.46 10.05 8.91 26.67 759.90 -54.79%
EY 15.46 12.03 -1.11 9.95 11.23 3.75 0.13 121.67%
DY 3.85 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.77 0.92 1.14 1.42 1.62 -12.43%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 22/02/21 20/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.53 0.69 0.55 0.52 0.66 0.64 0.62 -
P/RPS 1.75 1.99 2.68 1.63 1.65 1.83 3.80 -12.11%
P/EPS 6.59 9.89 -110.56 9.68 9.04 27.53 736.15 -54.41%
EY 15.17 10.11 -0.90 10.33 11.06 3.63 0.14 118.26%
DY 3.77 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.74 1.06 0.94 0.88 1.16 1.47 1.57 -11.77%

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