[TIMWELL] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -13.12%
YoY- 2660.0%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 35,156 33,042 19,812 31,188 28,876 19,194 3,684 349.28%
PBT 6,013 5,686 2,044 2,987 3,172 1,400 -4,624 -
Tax -1,514 -1,872 -1,020 -1,386 -1,224 -802 0 -
NP 4,498 3,814 1,024 1,601 1,948 598 -4,624 -
-
NP to SH 4,954 4,274 1,528 2,070 2,382 1,050 -4,172 -
-
Tax Rate 25.18% 32.92% 49.90% 46.40% 38.59% 57.29% - -
Total Cost 30,657 29,228 18,788 29,587 26,928 18,596 8,308 138.60%
-
Net Worth 42,512 40,936 39,182 38,799 36,902 35,638 34,070 15.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 3,562 - - - - -
Div Payout % - - 233.12% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 42,512 40,936 39,182 38,799 36,902 35,638 34,070 15.88%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.80% 11.54% 5.17% 5.13% 6.75% 3.12% -125.52% -
ROE 11.65% 10.44% 3.90% 5.34% 6.46% 2.95% -12.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.48 37.10 22.25 35.02 32.43 21.55 4.14 349.07%
EPS 5.56 4.80 1.72 2.32 2.68 1.18 -4.68 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.4597 0.44 0.4357 0.4144 0.4002 0.3826 15.88%
Adjusted Per Share Value based on latest NOSH - 89,051
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.48 37.10 22.25 35.02 32.43 21.55 4.14 349.07%
EPS 5.56 4.80 1.72 2.32 2.68 1.18 -4.68 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.4597 0.44 0.4357 0.4144 0.4002 0.3826 15.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.635 0.645 0.64 0.62 0.63 0.695 0.70 -
P/RPS 1.61 1.74 2.88 1.77 1.94 3.22 16.92 -79.12%
P/EPS 11.41 13.44 37.30 26.67 23.55 58.94 -14.94 -
EY 8.76 7.44 2.68 3.75 4.25 1.70 -6.69 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 1.45 1.42 1.52 1.74 1.83 -19.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 23/05/18 26/02/18 10/11/17 18/08/17 15/05/17 -
Price 0.645 0.63 0.64 0.64 0.63 0.615 0.70 -
P/RPS 1.63 1.70 2.88 1.83 1.94 2.85 16.92 -78.95%
P/EPS 11.59 13.13 37.30 27.53 23.55 52.16 -14.94 -
EY 8.63 7.62 2.68 3.63 4.25 1.92 -6.69 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.37 1.45 1.47 1.52 1.54 1.83 -18.34%

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