[TIMWELL] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 27.09%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,133 2,831 4,396 2,967 2,225 5,154 4,953 -7.34%
PBT -654 -462 174 -347 -466 491 511 -
Tax 0 0 -99 0 0 -163 -255 -
NP -654 -462 75 -347 -466 328 256 -
-
NP to SH -624 -439 103 -323 -441 349 382 -
-
Tax Rate - - 56.90% - - 33.20% 49.90% -
Total Cost 3,787 3,293 4,321 3,314 2,691 4,826 4,697 -3.52%
-
Net Worth 60,901 63,048 58,212 51,578 51,898 49,352 39,182 7.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 1,781 890 -
Div Payout % - - - - - 510.32% 233.12% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 60,901 63,048 58,212 51,578 51,898 49,352 39,182 7.62%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -20.87% -16.32% 1.71% -11.70% -20.94% 6.36% 5.17% -
ROE -1.02% -0.70% 0.18% -0.63% -0.85% 0.71% 0.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.52 3.18 4.94 3.33 2.50 5.79 5.56 -7.32%
EPS -0.70 -0.49 0.12 -0.36 -0.50 0.39 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 0.6839 0.708 0.6537 0.5792 0.5828 0.5542 0.44 7.62%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.53 3.19 4.96 3.35 2.51 5.81 5.58 -7.34%
EPS -0.70 -0.49 0.12 -0.36 -0.50 0.39 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 2.01 1.00 -
NAPS 0.6866 0.7108 0.6563 0.5815 0.5851 0.5564 0.4418 7.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.475 0.53 0.64 0.45 0.46 0.65 0.64 -
P/RPS 13.50 16.67 12.96 13.51 18.41 11.23 11.51 2.69%
P/EPS -67.79 -107.51 553.33 -124.06 -92.89 165.85 149.20 -
EY -1.48 -0.93 0.18 -0.81 -1.08 0.60 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 3.08 1.56 -
P/NAPS 0.69 0.75 0.98 0.78 0.79 1.17 1.45 -11.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 24/05/23 24/05/22 20/05/21 20/05/20 21/05/19 23/05/18 -
Price 0.54 0.48 0.62 0.715 0.475 0.585 0.64 -
P/RPS 15.35 15.10 12.56 21.46 19.01 10.11 11.51 4.91%
P/EPS -77.06 -97.37 536.04 -197.13 -95.92 149.27 149.20 -
EY -1.30 -1.03 0.19 -0.51 -1.04 0.67 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 3.42 1.56 -
P/NAPS 0.79 0.68 0.95 1.23 0.82 1.06 1.45 -9.61%

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