[TIMWELL] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 160.42%
YoY- 3650.0%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 8,467 6,545 6,128 9,264 9,531 122 6,333 4.95%
PBT 4,853 5 1,828 3,320 608 -521 153 77.82%
Tax -1,274 -111 1,921 -413 -468 502 -543 15.25%
NP 3,579 -106 3,749 2,907 140 -19 -390 -
-
NP to SH 3,750 100 2,444 2,783 283 182 -331 -
-
Tax Rate 26.25% 2,220.00% -105.09% 12.44% 76.97% - 354.90% -
Total Cost 4,888 6,651 2,379 6,357 9,391 141 6,723 -5.16%
-
Net Worth 58,105 51,898 52,468 50,661 38,799 35,112 35,041 8.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 58,105 51,898 52,468 50,661 38,799 35,112 35,041 8.78%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 42.27% -1.62% 61.18% 31.38% 1.47% -15.57% -6.16% -
ROE 6.45% 0.19% 4.66% 5.49% 0.73% 0.52% -0.94% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.51 7.35 6.88 10.40 10.70 0.14 7.11 4.96%
EPS 4.21 0.11 2.74 3.13 0.32 0.20 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6525 0.5828 0.5892 0.5689 0.4357 0.3943 0.3935 8.78%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.51 7.35 6.88 10.40 10.70 0.14 7.11 4.96%
EPS 4.21 0.11 2.74 3.13 0.32 0.20 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6525 0.5828 0.5892 0.5689 0.4357 0.3943 0.3935 8.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.58 0.45 0.54 0.65 0.62 0.64 0.75 -
P/RPS 6.10 6.12 7.85 6.25 5.79 467.15 10.55 -8.71%
P/EPS 13.77 400.73 19.68 20.80 195.09 313.15 -201.78 -
EY 7.26 0.25 5.08 4.81 0.51 0.32 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 0.92 1.14 1.42 1.62 1.91 -11.94%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 22/02/21 20/02/20 25/02/19 26/02/18 22/02/17 25/02/16 -
Price 0.69 0.55 0.52 0.66 0.64 0.62 0.70 -
P/RPS 7.26 7.48 7.56 6.34 5.98 452.55 9.84 -4.93%
P/EPS 16.39 489.78 18.95 21.12 201.39 303.36 -188.33 -
EY 6.10 0.20 5.28 4.74 0.50 0.33 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.94 0.88 1.16 1.47 1.57 1.78 -8.26%

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