[TIMWELL] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -40.53%
YoY- 99.85%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 33,182 38,190 15,318 23,291 27,519 18,933 17,444 11.30%
PBT 7,429 5,130 -331 1,887 -133 3,961 -3,031 -
Tax -1,322 -1,947 88 -749 474 121 -107 52.01%
NP 6,107 3,183 -243 1,138 341 4,082 -3,138 -
-
NP to SH 6,147 3,660 283 1,313 657 4,995 -2,800 -
-
Tax Rate 17.80% 37.95% - 39.69% - -3.05% - -
Total Cost 27,075 35,007 15,561 22,153 27,178 14,851 20,582 4.67%
-
Net Worth 50,785 40,936 35,638 35,362 33,830 33,670 28,914 9.83%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,781 890 - - - - - -
Div Payout % 28.97% 24.33% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 50,785 40,936 35,638 35,362 33,830 33,670 28,914 9.83%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.40% 8.33% -1.59% 4.89% 1.24% 21.56% -17.99% -
ROE 12.10% 8.94% 0.79% 3.71% 1.94% 14.84% -9.68% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.26 42.89 17.20 26.15 30.90 21.26 19.59 11.30%
EPS 6.90 4.11 0.32 1.47 0.74 5.61 -3.14 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.4597 0.4002 0.3971 0.3799 0.3781 0.3247 9.83%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.41 43.06 17.27 26.26 31.03 21.35 19.67 11.30%
EPS 6.93 4.13 0.32 1.48 0.74 5.63 -3.16 -
DPS 2.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.4615 0.4018 0.3987 0.3814 0.3796 0.326 9.83%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.60 0.645 0.695 0.69 0.75 0.90 0.52 -
P/RPS 1.61 1.50 4.04 2.64 2.43 4.23 2.65 -7.96%
P/EPS 8.69 15.69 218.69 46.80 101.66 16.05 -16.54 -
EY 11.50 6.37 0.46 2.14 0.98 6.23 -6.05 -
DY 3.33 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.40 1.74 1.74 1.97 2.38 1.60 -6.77%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 16/08/18 18/08/17 19/08/16 21/08/15 27/08/14 21/08/13 -
Price 0.60 0.63 0.615 0.62 0.68 0.79 0.50 -
P/RPS 1.61 1.47 3.58 2.37 2.20 3.72 2.55 -7.37%
P/EPS 8.69 15.33 193.52 42.05 92.17 14.08 -15.90 -
EY 11.50 6.52 0.52 2.38 1.08 7.10 -6.29 -
DY 3.33 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.37 1.54 1.56 1.79 2.09 1.54 -6.18%

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