[TIMWELL] QoQ TTM 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- 5.72%
YoY- 13242.86%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 35,898 38,190 35,298 31,266 21,857 15,318 13,260 94.12%
PBT 5,118 5,130 4,447 2,780 1,651 -331 -1,988 -
Tax -1,604 -1,947 -1,640 -1,385 -415 88 372 -
NP 3,514 3,183 2,807 1,395 1,236 -243 -1,616 -
-
NP to SH 3,999 3,660 3,293 1,868 1,767 283 -1,261 -
-
Tax Rate 31.34% 37.95% 36.88% 49.82% 25.14% - - -
Total Cost 32,384 35,007 32,491 29,871 20,621 15,561 14,876 67.88%
-
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 890 890 890 - - - - -
Div Payout % 22.27% 24.33% 27.04% - - - - -
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 9.79% 8.33% 7.95% 4.46% 5.65% -1.59% -12.19% -
ROE 9.41% 8.94% 8.40% 4.81% 4.79% 0.79% -3.70% -
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 40.31 42.89 39.64 35.11 24.54 17.20 14.89 94.12%
EPS 4.49 4.11 3.70 2.10 1.98 0.32 -1.42 -
DPS 1.00 1.00 1.00 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 40.31 42.89 39.64 35.11 24.54 17.20 14.89 94.12%
EPS 4.49 4.11 3.70 2.10 1.98 0.32 -1.42 -
DPS 1.00 1.00 1.00 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 1.58 1.50 1.61 1.77 2.57 4.04 4.70 -51.62%
P/EPS 14.14 15.69 17.31 29.56 31.75 218.69 -49.43 -
EY 7.07 6.37 5.78 3.38 3.15 0.46 -2.02 -
DY 1.57 1.55 1.56 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 1.60 1.47 1.61 1.82 2.57 3.58 4.70 -51.21%
P/EPS 14.36 15.33 17.31 30.51 31.75 193.52 -49.43 -
EY 6.96 6.52 5.78 3.28 3.15 0.52 -2.02 -
DY 1.55 1.59 1.56 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