[TIMWELL] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.4%
YoY- 76.34%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 16,992 25,554 8,801 8,334 13,181 38,179 41,435 -13.79%
PBT 1,892 -1,094 -4,519 -8,552 -24,566 -4,233 -7,523 -
Tax 202 167 441 4,050 819 -601 -654 -
NP 2,094 -927 -4,078 -4,502 -23,747 -4,834 -8,177 -
-
NP to SH 2,922 -25 -2,259 -4,740 -20,034 -2,019 -4,147 -
-
Tax Rate -10.68% - - - - - - -
Total Cost 14,898 26,481 12,879 12,836 36,928 43,013 49,612 -18.15%
-
Net Worth 33,536 30,227 32,021 39,733 39,182 49,910 44,801 -4.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 33,536 30,227 32,021 39,733 39,182 49,910 44,801 -4.70%
NOSH 89,051 89,051 89,051 90,303 89,051 89,125 77,243 2.39%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.32% -3.63% -46.34% -54.02% -180.16% -12.66% -19.73% -
ROE 8.71% -0.08% -7.05% -11.93% -51.13% -4.05% -9.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.08 28.74 9.89 9.23 14.80 42.84 53.64 -15.81%
EPS 3.28 -0.03 -2.54 -5.25 -22.50 -2.27 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.34 0.36 0.44 0.44 0.56 0.58 -6.93%
Adjusted Per Share Value based on latest NOSH - 90,303
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.16 28.81 9.92 9.40 14.86 43.04 46.72 -13.79%
EPS 3.29 -0.03 -2.55 -5.34 -22.59 -2.28 -4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3781 0.3408 0.361 0.448 0.4418 0.5627 0.5051 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.60 0.80 0.85 0.51 0.40 0.80 0.80 -
P/RPS 3.14 2.78 8.59 5.53 2.70 1.87 1.49 13.21%
P/EPS 18.29 -2,844.93 -33.47 -9.72 -1.78 -35.31 -14.90 -
EY 5.47 -0.04 -2.99 -10.29 -56.24 -2.83 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.35 2.36 1.16 0.91 1.43 1.38 2.38%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 28/02/12 28/02/11 14/04/10 27/02/09 27/02/08 -
Price 0.65 0.725 0.85 0.45 0.48 0.69 0.93 -
P/RPS 3.41 2.52 8.59 4.88 3.24 1.61 1.73 11.96%
P/EPS 19.81 -2,578.22 -33.47 -8.57 -2.13 -30.46 -17.32 -
EY 5.05 -0.04 -2.99 -11.66 -46.87 -3.28 -5.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.13 2.36 1.02 1.09 1.23 1.60 1.30%

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