[TIMWELL] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 412.07%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 9,471 6,119 14,849 13,359 4,385 14,072 16,521 -8.84%
PBT -141 -1,076 2,857 1,429 -1,225 2,441 2,843 -
Tax -102 0 -792 -461 0 -708 -936 -30.86%
NP -243 -1,076 2,065 968 -1,225 1,733 1,907 -
-
NP to SH -203 -1,045 2,107 1,008 -1,179 1,786 2,137 -
-
Tax Rate - - 27.72% 32.26% - 29.00% 32.92% -
Total Cost 9,714 7,195 12,784 12,391 5,610 12,339 14,614 -6.57%
-
Net Worth 61,320 62,442 60,216 52,905 51,159 50,785 40,936 6.96%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 1,781 - - 1,781 - -
Div Payout % - - 84.53% - - 99.72% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 61,320 62,442 60,216 52,905 51,159 50,785 40,936 6.96%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.57% -17.58% 13.91% 7.25% -27.94% 12.32% 11.54% -
ROE -0.33% -1.67% 3.50% 1.91% -2.30% 3.52% 5.22% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.64 6.87 16.67 15.00 4.92 15.80 18.55 -8.84%
EPS -0.23 -1.17 2.37 1.13 -1.32 2.01 2.40 -
DPS 0.00 0.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 0.6886 0.7012 0.6762 0.5941 0.5745 0.5703 0.4597 6.96%
Adjusted Per Share Value based on latest NOSH - 89,051
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.64 6.87 16.67 15.00 4.92 15.80 18.55 -8.84%
EPS -0.23 -1.17 2.37 1.13 -1.32 2.01 2.40 -
DPS 0.00 0.00 2.00 0.00 0.00 2.00 0.00 -
NAPS 0.6886 0.7012 0.6762 0.5941 0.5745 0.5703 0.4597 6.96%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.49 0.48 0.495 0.625 0.46 0.60 0.645 -
P/RPS 4.61 6.99 2.97 4.17 9.34 3.80 3.48 4.79%
P/EPS -214.95 -40.90 20.92 55.22 -34.74 29.92 26.88 -
EY -0.47 -2.44 4.78 1.81 -2.88 3.34 3.72 -
DY 0.00 0.00 4.04 0.00 0.00 3.33 0.00 -
P/NAPS 0.71 0.68 0.73 1.05 0.80 1.05 1.40 -10.69%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 19/08/21 18/08/20 20/08/19 16/08/18 -
Price 0.49 0.505 0.52 0.715 0.44 0.60 0.63 -
P/RPS 4.61 7.35 3.12 4.77 8.94 3.80 3.40 5.20%
P/EPS -214.95 -43.03 21.98 63.17 -33.23 29.92 26.25 -
EY -0.47 -2.32 4.55 1.58 -3.01 3.34 3.81 -
DY 0.00 0.00 3.85 0.00 0.00 3.33 0.00 -
P/NAPS 0.71 0.72 0.77 1.20 0.77 1.05 1.37 -10.36%

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