[TIMWELL] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -138.0%
YoY- -118.7%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 31,580 35,898 21,857 20,617 26,125 22,490 13,248 15.57%
PBT 6,557 5,118 1,651 101 1,891 4,079 -4,137 -
Tax -1,385 -1,604 -415 -789 474 121 -107 53.20%
NP 5,172 3,514 1,236 -688 2,365 4,200 -4,244 -
-
NP to SH 5,126 3,999 1,767 -499 2,668 5,153 -4,236 -
-
Tax Rate 21.12% 31.34% 25.14% 781.19% -25.07% -2.97% - -
Total Cost 26,408 32,384 20,621 21,305 23,760 18,290 17,492 7.10%
-
Net Worth 49,565 42,512 36,902 35,005 35,371 33,554 28,344 9.75%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,781 890 - - - - - -
Div Payout % 34.74% 22.27% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 49,565 42,512 36,902 35,005 35,371 33,554 28,344 9.75%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.38% 9.79% 5.65% -3.34% 9.05% 18.67% -32.04% -
ROE 10.34% 9.41% 4.79% -1.43% 7.54% 15.36% -14.94% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.46 40.31 24.54 23.15 29.34 25.26 14.88 15.56%
EPS 5.76 4.49 1.98 -0.56 3.00 5.79 -4.76 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5566 0.4774 0.4144 0.3931 0.3972 0.3768 0.3183 9.75%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.60 40.47 24.64 23.24 29.45 25.36 14.94 15.56%
EPS 5.78 4.51 1.99 -0.56 3.01 5.81 -4.78 -
DPS 2.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5588 0.4793 0.4161 0.3947 0.3988 0.3783 0.3196 9.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.57 0.635 0.63 0.67 0.65 0.81 0.54 -
P/RPS 1.61 1.58 2.57 2.89 2.22 3.21 3.63 -12.66%
P/EPS 9.90 14.14 31.75 -119.57 21.70 14.00 -11.35 -
EY 10.10 7.07 3.15 -0.84 4.61 7.14 -8.81 -
DY 3.51 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.33 1.52 1.70 1.64 2.15 1.70 -8.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 15/11/18 10/11/17 17/11/16 16/11/15 26/11/14 22/11/13 -
Price 0.56 0.645 0.63 0.65 0.80 0.75 0.52 -
P/RPS 1.58 1.60 2.57 2.81 2.73 2.97 3.50 -12.40%
P/EPS 9.73 14.36 31.75 -116.00 26.70 12.96 -10.93 -
EY 10.28 6.96 3.15 -0.86 3.75 7.72 -9.15 -
DY 3.57 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.35 1.52 1.65 2.01 1.99 1.63 -7.66%

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