[TWL] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[TWL] TWL HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 4.83%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
TWL's Result
TWL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Revenue 32,338 18,554 22,778 1,370 16,989 10,756 9,170 19.71%
PBT 12,900 -9,282 -2,496 -7,185 36 440 -936 -
Tax -1,706 0 0 56 -1 176 0 -
NP 11,194 -9,282 -2,496 -7,129 35 616 -936 -
-
NP to SH 11,194 -9,282 -2,496 -7,129 35 616 -936 -
-
Tax Rate 13.22% - - - 2.78% -40.00% - -
Total Cost 21,144 27,836 25,274 8,499 16,954 10,140 10,106 11.11%
-
Net Worth 493,327 398,328 334,115 293,772 302,007 231,304 208,590 13.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Net Worth 493,327 398,328 334,115 293,772 302,007 231,304 208,590 13.07%
NOSH 4,928,028 3,983,289 2,570,120 1,468,640 1,269,260 1,652,178 1,390,600 19.80%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
NP Margin 34.62% -50.03% -10.96% -520.30% 0.21% 5.73% -10.21% -
ROE 2.27% -2.33% -0.75% -2.43% 0.01% 0.27% -0.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
RPS 0.66 0.47 0.89 0.09 1.91 0.65 0.66 0.00%
EPS 0.22 -0.24 -0.10 -0.48 0.00 0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.13 0.20 0.34 0.14 0.15 -5.62%
Adjusted Per Share Value based on latest NOSH - 1,468,640
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
RPS 0.52 0.30 0.36 0.02 0.27 0.17 0.15 19.42%
EPS 0.18 -0.15 -0.04 -0.11 0.00 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0637 0.0534 0.047 0.0483 0.037 0.0334 13.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/12/17 30/12/16 -
Price 0.03 0.035 0.05 0.12 0.055 0.04 0.045 -
P/RPS 4.58 7.51 5.64 128.64 2.88 6.14 6.82 -5.52%
P/EPS 13.22 -15.02 -51.48 -24.72 1,395.83 107.28 -66.86 -
EY 7.56 -6.66 -1.94 -4.04 0.07 0.93 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.38 0.60 0.16 0.29 0.30 0.00%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 31/12/17 31/12/16 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 27/08/19 27/02/18 28/02/17 -
Price 0.04 0.05 0.065 0.11 0.055 0.045 0.04 -
P/RPS 6.10 10.73 7.33 117.92 2.88 6.91 6.07 0.07%
P/EPS 17.63 -21.46 -66.93 -22.66 1,395.83 120.69 -59.43 -
EY 5.67 -4.66 -1.49 -4.41 0.07 0.83 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.50 0.55 0.16 0.32 0.27 5.77%

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