[TIMWELL] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 76.28%
YoY- 361.14%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 19,140 25,515 35,832 35,298 13,260 23,871 24,916 -4.29%
PBT -209 4,108 7,810 4,447 -1,988 2,544 -437 -11.55%
Tax -387 1,112 -1,457 -1,640 372 -659 474 -
NP -596 5,220 6,353 2,807 -1,616 1,885 37 -
-
NP to SH -326 3,997 6,466 3,293 -1,261 2,208 359 -
-
Tax Rate - -27.07% 18.66% 36.88% - 25.90% - -
Total Cost 19,736 20,295 29,479 32,491 14,876 21,986 24,879 -3.78%
-
Net Worth 51,578 51,898 49,352 39,182 34,070 35,273 33,821 7.27%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 1,781 890 - - - -
Div Payout % - - 27.54% 27.04% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 51,578 51,898 49,352 39,182 34,070 35,273 33,821 7.27%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -3.11% 20.46% 17.73% 7.95% -12.19% 7.90% 0.15% -
ROE -0.63% 7.70% 13.10% 8.40% -3.70% 6.26% 1.06% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.49 28.65 40.24 39.64 14.89 26.81 27.98 -4.29%
EPS -0.37 4.49 7.26 3.70 -1.42 2.48 0.40 -
DPS 0.00 0.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.5792 0.5828 0.5542 0.44 0.3826 0.3961 0.3798 7.27%
Adjusted Per Share Value based on latest NOSH - 89,051
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.58 28.77 40.40 39.80 14.95 26.91 28.09 -4.29%
EPS -0.37 4.51 7.29 3.71 -1.42 2.49 0.40 -
DPS 0.00 0.00 2.01 1.00 0.00 0.00 0.00 -
NAPS 0.5815 0.5851 0.5564 0.4418 0.3841 0.3977 0.3813 7.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.45 0.46 0.65 0.64 0.70 0.69 0.77 -
P/RPS 2.09 1.61 1.62 1.61 4.70 2.57 2.75 -4.46%
P/EPS -122.92 10.25 8.95 17.31 -49.43 27.83 191.00 -
EY -0.81 9.76 11.17 5.78 -2.02 3.59 0.52 -
DY 0.00 0.00 3.08 1.56 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 1.17 1.45 1.83 1.74 2.03 -14.72%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 20/05/20 21/05/19 23/05/18 15/05/17 19/05/16 28/04/15 -
Price 0.715 0.475 0.585 0.64 0.70 0.69 0.76 -
P/RPS 3.33 1.66 1.45 1.61 4.70 2.57 2.72 3.42%
P/EPS -195.31 10.58 8.06 17.31 -49.43 27.83 188.52 -
EY -0.51 9.45 12.41 5.78 -2.02 3.59 0.53 -
DY 0.00 0.00 3.42 1.56 0.00 0.00 0.00 -
P/NAPS 1.23 0.82 1.06 1.45 1.83 1.74 2.00 -7.77%

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