[TIMWELL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -101.05%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 25,154 24,453 16,992 25,554 8,801 8,334 13,181 11.36%
PBT 2,053 -398 1,892 -1,094 -4,519 -8,552 -24,566 -
Tax -543 474 202 167 441 4,050 819 -
NP 1,510 76 2,094 -927 -4,078 -4,502 -23,747 -
-
NP to SH 1,825 454 2,922 -25 -2,259 -4,740 -20,034 -
-
Tax Rate 26.45% - -10.68% - - - - -
Total Cost 23,644 24,377 14,898 26,481 12,879 12,836 36,928 -7.15%
-
Net Worth 35,041 33,972 33,536 30,227 32,021 39,733 39,182 -1.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 35,041 33,972 33,536 30,227 32,021 39,733 39,182 -1.84%
NOSH 89,051 89,051 89,051 89,051 89,051 90,303 89,051 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.00% 0.31% 12.32% -3.63% -46.34% -54.02% -180.16% -
ROE 5.21% 1.34% 8.71% -0.08% -7.05% -11.93% -51.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.25 27.46 19.08 28.74 9.89 9.23 14.80 11.37%
EPS 2.05 0.51 3.28 -0.03 -2.54 -5.25 -22.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3815 0.3766 0.34 0.36 0.44 0.44 -1.84%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.36 27.57 19.16 28.81 9.92 9.40 14.86 11.36%
EPS 2.06 0.51 3.29 -0.03 -2.55 -5.34 -22.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.383 0.3781 0.3408 0.361 0.448 0.4418 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.75 0.75 0.60 0.80 0.85 0.51 0.40 -
P/RPS 2.66 2.73 3.14 2.78 8.59 5.53 2.70 -0.24%
P/EPS 36.60 147.11 18.29 -2,844.93 -33.47 -9.72 -1.78 -
EY 2.73 0.68 5.47 -0.04 -2.99 -10.29 -56.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.97 1.59 2.35 2.36 1.16 0.91 13.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 26/02/14 28/02/13 28/02/12 28/02/11 14/04/10 -
Price 0.70 0.75 0.65 0.725 0.85 0.45 0.48 -
P/RPS 2.48 2.73 3.41 2.52 8.59 4.88 3.24 -4.35%
P/EPS 34.16 147.11 19.81 -2,578.22 -33.47 -8.57 -2.13 -
EY 2.93 0.68 5.05 -0.04 -2.99 -11.66 -46.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.97 1.73 2.13 2.36 1.02 1.09 8.51%

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