[TIMWELL] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 83.01%
YoY- -86.85%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 38,190 15,318 23,291 27,519 18,933 17,444 21,693 9.88%
PBT 5,130 -331 1,887 -133 3,961 -3,031 -1,070 -
Tax -1,947 88 -749 474 121 -107 796 -
NP 3,183 -243 1,138 341 4,082 -3,138 -274 -
-
NP to SH 3,660 283 1,313 657 4,995 -2,800 1,498 16.04%
-
Tax Rate 37.95% - 39.69% - -3.05% - - -
Total Cost 35,007 15,561 22,153 27,178 14,851 20,582 21,967 8.07%
-
Net Worth 40,936 35,638 35,362 33,830 33,670 28,914 32,948 3.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 890 - - - - - - -
Div Payout % 24.33% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 40,936 35,638 35,362 33,830 33,670 28,914 32,948 3.68%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.33% -1.59% 4.89% 1.24% 21.56% -17.99% -1.26% -
ROE 8.94% 0.79% 3.71% 1.94% 14.84% -9.68% 4.55% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 42.89 17.20 26.15 30.90 21.26 19.59 24.36 9.88%
EPS 4.11 0.32 1.47 0.74 5.61 -3.14 1.68 16.07%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4597 0.4002 0.3971 0.3799 0.3781 0.3247 0.37 3.68%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.06 17.27 26.26 31.03 21.35 19.67 24.46 9.87%
EPS 4.13 0.32 1.48 0.74 5.63 -3.16 1.69 16.05%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4615 0.4018 0.3987 0.3814 0.3796 0.326 0.3715 3.67%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.645 0.695 0.69 0.75 0.90 0.52 0.83 -
P/RPS 1.50 4.04 2.64 2.43 4.23 2.65 3.41 -12.78%
P/EPS 15.69 218.69 46.80 101.66 16.05 -16.54 49.34 -17.37%
EY 6.37 0.46 2.14 0.98 6.23 -6.05 2.03 20.98%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.74 1.74 1.97 2.38 1.60 2.24 -7.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 18/08/17 19/08/16 21/08/15 27/08/14 21/08/13 15/08/12 -
Price 0.63 0.615 0.62 0.68 0.79 0.50 0.80 -
P/RPS 1.47 3.58 2.37 2.20 3.72 2.55 3.28 -12.51%
P/EPS 15.33 193.52 42.05 92.17 14.08 -15.90 47.56 -17.18%
EY 6.52 0.52 2.38 1.08 7.10 -6.29 2.10 20.77%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.56 1.79 2.09 1.54 2.16 -7.30%

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