[TIMWELL] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
13-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 22.52%
YoY- 31.23%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 44,091 36,488 33,554 27,990 67,830 95,157 -14.25%
PBT 7,461 -5,926 -8,076 -7,613 -6,862 3,020 19.81%
Tax -7,029 -1,245 1,733 2,510 3,418 -901 50.77%
NP 432 -7,171 -6,343 -5,103 -3,444 2,119 -27.23%
-
NP to SH 2,069 -7,171 -6,343 -5,103 -7,420 400 38.88%
-
Tax Rate 94.21% - - - - 29.83% -
Total Cost 43,659 43,659 39,897 33,093 71,274 93,038 -14.03%
-
Net Worth 69,700 58,299 58,534 63,955 60,400 67,568 0.62%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 69,700 58,299 58,534 63,955 60,400 67,568 0.62%
NOSH 60,609 54,999 48,375 47,026 40,000 39,981 8.67%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.98% -19.65% -18.90% -18.23% -5.08% 2.23% -
ROE 2.97% -12.30% -10.84% -7.98% -12.28% 0.59% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.75 66.34 69.36 59.52 169.58 238.00 -21.09%
EPS 3.41 -13.04 -13.11 -10.85 -18.55 1.00 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 1.21 1.36 1.51 1.69 -7.40%
Adjusted Per Share Value based on latest NOSH - 47,026
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.51 40.97 37.68 31.43 76.17 106.86 -14.25%
EPS 2.32 -8.05 -7.12 -5.73 -8.33 0.45 38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7827 0.6547 0.6573 0.7182 0.6783 0.7588 0.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.77 1.77 1.68 1.05 1.05 1.36 -
P/RPS 2.43 2.67 2.42 1.76 0.62 0.57 33.62%
P/EPS 51.85 -13.58 -12.81 -9.68 -5.66 135.94 -17.52%
EY 1.93 -7.37 -7.80 -10.33 -17.67 0.74 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.67 1.39 0.77 0.70 0.80 13.98%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 29/11/04 18/11/03 13/01/03 11/12/01 30/11/00 -
Price 1.73 1.87 2.77 1.00 1.13 1.20 -
P/RPS 2.38 2.82 3.99 1.68 0.67 0.50 36.59%
P/EPS 50.68 -14.34 -21.13 -9.22 -6.09 119.94 -15.81%
EY 1.97 -6.97 -4.73 -10.85 -16.42 0.83 18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.76 2.29 0.74 0.75 0.71 16.12%

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