[TIMWELL] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -0.51%
YoY- 96.36%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 28,444 31,580 33,182 35,832 35,631 35,898 38,190 -17.78%
PBT 5,065 6,557 7,429 7,810 7,830 5,118 5,130 -0.84%
Tax 949 -1,385 -1,322 -1,457 -1,549 -1,604 -1,947 -
NP 6,014 5,172 6,107 6,353 6,281 3,514 3,183 52.65%
-
NP to SH 4,787 5,126 6,147 6,466 6,499 3,999 3,660 19.53%
-
Tax Rate -18.74% 21.12% 17.80% 18.66% 19.78% 31.34% 37.95% -
Total Cost 22,430 26,408 27,075 29,479 29,350 32,384 35,007 -25.61%
-
Net Worth 52,468 49,565 50,785 49,352 50,661 42,512 40,936 17.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,781 1,781 1,781 1,781 890 890 890 58.59%
Div Payout % 37.21% 34.74% 28.97% 27.54% 13.70% 22.27% 24.33% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 52,468 49,565 50,785 49,352 50,661 42,512 40,936 17.94%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.14% 16.38% 18.40% 17.73% 17.63% 9.79% 8.33% -
ROE 9.12% 10.34% 12.10% 13.10% 12.83% 9.41% 8.94% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.94 35.46 37.26 40.24 40.01 40.31 42.89 -17.79%
EPS 5.38 5.76 6.90 7.26 7.30 4.49 4.11 19.60%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.53%
NAPS 0.5892 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 17.94%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.94 35.46 37.26 40.24 40.01 40.31 42.89 -17.79%
EPS 5.38 5.76 6.90 7.26 7.30 4.49 4.11 19.60%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.53%
NAPS 0.5892 0.5566 0.5703 0.5542 0.5689 0.4774 0.4597 17.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.54 0.57 0.60 0.65 0.65 0.635 0.645 -
P/RPS 1.69 1.61 1.61 1.62 1.62 1.58 1.50 8.25%
P/EPS 10.05 9.90 8.69 8.95 8.91 14.14 15.69 -25.63%
EY 9.95 10.10 11.50 11.17 11.23 7.07 6.37 34.51%
DY 3.70 3.51 3.33 3.08 1.54 1.57 1.55 78.33%
P/NAPS 0.92 1.02 1.05 1.17 1.14 1.33 1.40 -24.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 14/11/19 20/08/19 21/05/19 25/02/19 15/11/18 16/08/18 -
Price 0.52 0.56 0.60 0.585 0.66 0.645 0.63 -
P/RPS 1.63 1.58 1.61 1.45 1.65 1.60 1.47 7.11%
P/EPS 9.67 9.73 8.69 8.06 9.04 14.36 15.33 -26.38%
EY 10.34 10.28 11.50 12.41 11.06 6.96 6.52 35.87%
DY 3.85 3.57 3.33 3.42 1.52 1.55 1.59 80.02%
P/NAPS 0.88 1.01 1.05 1.06 1.16 1.35 1.37 -25.49%

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