[TIMWELL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 85.75%
YoY- 94.16%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,916 18,634 23,776 11,573 6,859 12,897 30,173 -3.13%
PBT -437 3,068 -2,179 -2,926 -9,278 -23,219 -6,819 -36.72%
Tax 474 121 -107 796 4,050 1,033 -724 -
NP 37 3,189 -2,286 -2,130 -5,228 -22,186 -7,543 -
-
NP to SH 359 4,073 -1,658 -322 -5,516 -18,871 -4,441 -
-
Tax Rate - -3.94% - - - - - -
Total Cost 24,879 15,445 26,062 13,703 12,087 35,083 37,716 -6.69%
-
Net Worth 33,821 33,198 29,395 32,837 37,330 36,307 48,118 -5.70%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 33,821 33,198 29,395 32,837 37,330 36,307 48,118 -5.70%
NOSH 89,051 89,051 89,051 89,051 88,882 88,554 89,107 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.15% 17.11% -9.61% -18.40% -76.22% -172.02% -25.00% -
ROE 1.06% 12.27% -5.64% -0.98% -14.78% -51.98% -9.23% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.98 20.93 26.70 13.04 7.72 14.56 33.86 -3.12%
EPS 0.40 4.57 -1.86 -0.36 -6.21 -21.31 -4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3728 0.3301 0.37 0.42 0.41 0.54 -5.69%
Adjusted Per Share Value based on latest NOSH - 88,750
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.09 21.01 26.81 13.05 7.73 14.54 34.02 -3.14%
EPS 0.40 4.59 -1.87 -0.36 -6.22 -21.28 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.3743 0.3314 0.3702 0.4209 0.4093 0.5425 -5.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.77 0.85 0.625 0.85 0.60 0.45 0.58 -
P/RPS 2.75 4.06 2.34 6.52 7.78 3.09 1.71 8.23%
P/EPS 191.00 18.58 -33.57 -234.28 -9.67 -2.11 -11.64 -
EY 0.52 5.38 -2.98 -0.43 -10.34 -47.36 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.28 1.89 2.30 1.43 1.10 1.07 11.25%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 28/04/14 30/05/13 30/04/12 19/04/11 27/05/10 04/05/09 -
Price 0.76 0.91 0.66 0.94 0.52 0.40 0.59 -
P/RPS 2.72 4.35 2.47 7.21 6.74 2.75 1.74 7.72%
P/EPS 188.52 19.90 -35.45 -259.08 -8.38 -1.88 -11.84 -
EY 0.53 5.03 -2.82 -0.39 -11.93 -53.28 -8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.44 2.00 2.54 1.24 0.98 1.09 10.64%

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