[TIMWELL] YoY Quarter Result on 30-Sep-2021 [#3]

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.19%
YoY- 126.77%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 9,119 7,468 8,244 9,846 12,138 5,599 8,273 1.63%
PBT 1,894 892 795 1,667 1,679 -303 1,483 4.15%
Tax -467 -276 -263 -200 -543 -40 0 -
NP 1,427 616 532 1,467 1,136 -343 1,483 -0.63%
-
NP to SH 1,440 635 558 1,579 1,240 -244 1,568 -1.40%
-
Tax Rate 24.66% 30.94% 33.08% 12.00% 32.34% - 0.00% -
Total Cost 7,692 6,852 7,712 8,379 11,002 5,942 6,790 2.09%
-
Net Worth 54,321 51,800 49,565 42,512 36,902 35,005 35,371 7.40%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 54,321 51,800 49,565 42,512 36,902 35,005 35,371 7.40%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.65% 8.25% 6.45% 14.90% 9.36% -6.13% 17.93% -
ROE 2.65% 1.23% 1.13% 3.71% 3.36% -0.70% 4.43% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.24 8.39 9.26 11.06 13.63 6.29 9.29 1.63%
EPS 1.62 0.71 0.63 1.77 1.39 -0.27 1.76 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5817 0.5566 0.4774 0.4144 0.3931 0.3972 7.40%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.24 8.39 9.26 11.06 13.63 6.29 9.29 1.63%
EPS 1.62 0.71 0.63 1.77 1.39 -0.27 1.76 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5817 0.5566 0.4774 0.4144 0.3931 0.3972 7.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.61 0.425 0.57 0.635 0.63 0.67 0.65 -
P/RPS 5.96 5.07 6.16 5.74 4.62 10.66 7.00 -2.64%
P/EPS 37.72 59.60 90.97 35.81 45.24 -244.53 36.92 0.35%
EY 2.65 1.68 1.10 2.79 2.21 -0.41 2.71 -0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.73 1.02 1.33 1.52 1.70 1.64 -7.90%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 14/11/19 15/11/18 10/11/17 17/11/16 16/11/15 -
Price 0.57 0.415 0.56 0.645 0.63 0.65 0.80 -
P/RPS 5.57 4.95 6.05 5.83 4.62 10.34 8.61 -6.99%
P/EPS 35.25 58.20 89.37 36.38 45.24 -237.23 45.43 -4.13%
EY 2.84 1.72 1.12 2.75 2.21 -0.42 2.20 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.71 1.01 1.35 1.52 1.65 2.01 -12.04%

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