[TIMWELL] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 311.46%
YoY- -18.18%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 10,437 2,160 8,918 11,568 8,676 6,618 7,198 6.38%
PBT 1,776 -759 1,951 2,332 1,649 -8 649 18.24%
Tax -461 0 -546 -681 -374 -90 0 -
NP 1,315 -759 1,405 1,651 1,275 -98 649 12.47%
-
NP to SH 1,331 -738 1,436 1,755 1,388 -156 739 10.29%
-
Tax Rate 25.96% - 27.99% 29.20% 22.68% - 0.00% -
Total Cost 9,122 2,919 7,513 9,917 7,401 6,716 6,549 5.67%
-
Net Worth 52,905 51,159 50,785 40,936 35,638 35,362 33,830 7.72%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 52,905 51,159 50,785 40,936 35,638 35,362 33,830 7.72%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.60% -35.14% 15.75% 14.27% 14.70% -1.48% 9.02% -
ROE 2.52% -1.44% 2.83% 4.29% 3.89% -0.44% 2.18% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.72 2.43 10.01 12.99 9.74 7.43 8.08 6.38%
EPS 1.49 -0.83 1.61 1.97 1.56 -0.18 0.83 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5941 0.5745 0.5703 0.4597 0.4002 0.3971 0.3799 7.72%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.72 2.43 10.01 12.99 9.74 7.43 8.08 6.38%
EPS 1.49 -0.83 1.61 1.97 1.56 -0.18 0.83 10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5941 0.5745 0.5703 0.4597 0.4002 0.3971 0.3799 7.72%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.625 0.46 0.60 0.645 0.695 0.69 0.75 -
P/RPS 5.33 18.96 5.99 4.97 7.13 9.28 9.28 -8.81%
P/EPS 41.82 -55.51 37.21 32.73 44.59 -393.88 90.38 -12.04%
EY 2.39 -1.80 2.69 3.06 2.24 -0.25 1.11 13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.80 1.05 1.40 1.74 1.74 1.97 -9.94%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 18/08/20 20/08/19 16/08/18 18/08/17 19/08/16 21/08/15 -
Price 0.715 0.44 0.60 0.63 0.615 0.62 0.68 -
P/RPS 6.10 18.14 5.99 4.85 6.31 8.34 8.41 -5.20%
P/EPS 47.84 -53.09 37.21 31.97 39.46 -353.92 81.94 -8.57%
EY 2.09 -1.88 2.69 3.13 2.53 -0.28 1.22 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 1.05 1.37 1.54 1.56 1.79 -6.44%

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