[TIMWELL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -51.29%
YoY- -277.16%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,617 26,125 22,490 13,248 28,751 4,895 11,537 10.14%
PBT 101 1,891 4,079 -4,137 -133 -6,246 -26,473 -
Tax -789 474 121 -107 796 4,050 1,033 -
NP -688 2,365 4,200 -4,244 663 -2,196 -25,440 -45.18%
-
NP to SH -499 2,668 5,153 -4,236 2,391 -2,430 -21,940 -46.74%
-
Tax Rate 781.19% -25.07% -2.97% - - - - -
Total Cost 21,305 23,760 18,290 17,492 28,088 7,091 36,977 -8.77%
-
Net Worth 35,005 35,371 33,554 28,344 33,839 33,971 32,040 1.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 35,005 35,371 33,554 28,344 33,839 33,971 32,040 1.48%
NOSH 89,051 89,051 89,051 89,051 89,051 82,857 88,999 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.34% 9.05% 18.67% -32.04% 2.31% -44.86% -220.51% -
ROE -1.43% 7.54% 15.36% -14.94% 7.07% -7.15% -68.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.15 29.34 25.26 14.88 32.29 5.91 12.96 10.14%
EPS -0.56 3.00 5.79 -4.76 2.68 -2.93 -24.65 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.3972 0.3768 0.3183 0.38 0.41 0.36 1.47%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.24 29.45 25.36 14.94 32.42 5.52 13.01 10.14%
EPS -0.56 3.01 5.81 -4.78 2.70 -2.74 -24.74 -46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3947 0.3988 0.3783 0.3196 0.3815 0.383 0.3612 1.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.67 0.65 0.81 0.54 0.76 0.51 0.50 -
P/RPS 2.89 2.22 3.21 3.63 2.35 8.63 3.86 -4.70%
P/EPS -119.57 21.70 14.00 -11.35 28.31 -17.39 -2.03 97.12%
EY -0.84 4.61 7.14 -8.81 3.53 -5.75 -49.30 -49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.64 2.15 1.70 2.00 1.24 1.39 3.40%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 16/11/15 26/11/14 22/11/13 29/11/12 23/11/11 30/11/10 -
Price 0.65 0.80 0.75 0.52 0.80 1.05 0.70 -
P/RPS 2.81 2.73 2.97 3.50 2.48 17.77 5.40 -10.30%
P/EPS -116.00 26.70 12.96 -10.93 29.80 -35.80 -2.84 85.47%
EY -0.86 3.75 7.72 -9.15 3.36 -2.79 -35.22 -46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.01 1.99 1.63 2.11 2.56 1.94 -2.66%

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