[TIMWELL] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 5.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 41,331 32,415 31,881 29,557 81,173 96,870 -15.65%
PBT 10,254 -5,125 -11,377 -9,096 -978 3,703 22.57%
Tax -5,955 -1,245 1,733 2,510 3,097 -580 59.28%
NP 4,299 -6,370 -9,644 -6,586 2,119 3,123 6.59%
-
NP to SH 4,299 -6,370 -9,644 -6,586 -1,857 1,404 25.06%
-
Tax Rate 58.07% - - - - 15.66% -
Total Cost 37,032 38,785 41,525 36,143 79,054 93,747 -16.94%
-
Net Worth 71,637 57,722 55,335 64,763 63,552 65,599 1.77%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 71,637 57,722 55,335 64,763 63,552 65,599 1.77%
NOSH 60,709 54,973 46,499 45,931 39,970 39,999 8.69%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.40% -19.65% -30.25% -22.28% 2.61% 3.22% -
ROE 6.00% -11.04% -17.43% -10.17% -2.92% 2.14% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.08 58.96 68.56 64.35 203.08 242.18 -22.40%
EPS 7.08 -11.59 -20.74 -14.34 -4.65 3.51 15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.05 1.19 1.41 1.59 1.64 -6.36%
Adjusted Per Share Value based on latest NOSH - 45,931
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.41 36.40 35.80 33.19 91.15 108.78 -15.65%
EPS 4.83 -7.15 -10.83 -7.40 -2.09 1.58 25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8045 0.6482 0.6214 0.7273 0.7137 0.7367 1.77%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.82 1.76 1.03 1.10 0.94 1.70 -
P/RPS 2.67 2.98 1.50 1.71 0.46 0.70 30.68%
P/EPS 25.70 -15.19 -4.97 -7.67 -20.23 48.43 -11.89%
EY 3.89 -6.58 -20.14 -13.04 -4.94 2.06 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.68 0.87 0.78 0.59 1.04 8.16%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 27/08/04 29/08/03 29/08/02 27/08/01 30/08/00 -
Price 1.79 2.12 1.20 1.10 1.08 1.76 -
P/RPS 2.63 3.60 1.75 1.71 0.53 0.73 29.20%
P/EPS 25.28 -18.30 -5.79 -7.67 -23.25 50.14 -12.79%
EY 3.96 -5.47 -17.28 -13.04 -4.30 1.99 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.02 1.01 0.78 0.68 1.07 7.26%

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