[TIMWELL] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -4.93%
YoY- 67.95%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 32,435 27,417 18,757 33,182 38,190 15,318 23,291 5.67%
PBT 9,605 2,326 1,398 7,429 5,130 -331 1,887 31.13%
Tax -2,533 -848 1,658 -1,322 -1,947 88 -749 22.50%
NP 7,072 1,478 3,056 6,107 3,183 -243 1,138 35.57%
-
NP to SH 7,298 1,743 1,823 6,147 3,660 283 1,313 33.07%
-
Tax Rate 26.37% 36.46% -118.60% 17.80% 37.95% - 39.69% -
Total Cost 25,363 25,939 15,701 27,075 35,007 15,561 22,153 2.27%
-
Net Worth 60,216 52,905 51,159 50,785 40,936 35,638 35,362 9.27%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 1,781 - - 1,781 890 - - -
Div Payout % 24.40% - - 28.97% 24.33% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 60,216 52,905 51,159 50,785 40,936 35,638 35,362 9.27%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.80% 5.39% 16.29% 18.40% 8.33% -1.59% 4.89% -
ROE 12.12% 3.29% 3.56% 12.10% 8.94% 0.79% 3.71% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 36.42 30.79 21.06 37.26 42.89 17.20 26.15 5.67%
EPS 8.20 1.96 2.05 6.90 4.11 0.32 1.47 33.15%
DPS 2.00 0.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.6762 0.5941 0.5745 0.5703 0.4597 0.4002 0.3971 9.27%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 36.57 30.91 21.15 37.41 43.06 17.27 26.26 5.67%
EPS 8.23 1.97 2.06 6.93 4.13 0.32 1.48 33.08%
DPS 2.01 0.00 0.00 2.01 1.00 0.00 0.00 -
NAPS 0.6789 0.5965 0.5768 0.5726 0.4615 0.4018 0.3987 9.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.495 0.625 0.46 0.60 0.645 0.695 0.69 -
P/RPS 1.36 2.03 2.18 1.61 1.50 4.04 2.64 -10.46%
P/EPS 6.04 31.93 22.47 8.69 15.69 218.69 46.80 -28.90%
EY 16.56 3.13 4.45 11.50 6.37 0.46 2.14 40.61%
DY 4.04 0.00 0.00 3.33 1.55 0.00 0.00 -
P/NAPS 0.73 1.05 0.80 1.05 1.40 1.74 1.74 -13.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 19/08/21 18/08/20 20/08/19 16/08/18 18/08/17 19/08/16 -
Price 0.52 0.715 0.44 0.60 0.63 0.615 0.62 -
P/RPS 1.43 2.32 2.09 1.61 1.47 3.58 2.37 -8.07%
P/EPS 6.35 36.53 21.49 8.69 15.33 193.52 42.05 -27.01%
EY 15.76 2.74 4.65 11.50 6.52 0.52 2.38 37.01%
DY 3.85 0.00 0.00 3.33 1.59 0.00 0.00 -
P/NAPS 0.77 1.20 0.77 1.05 1.37 1.54 1.56 -11.09%

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