[TIMWELL] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[TIMWELL] TIMBERWELL BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -123.37%
YoY- -109.28%
Quarter Report
Latest QR
Upcoming QR
TIMWELL's Result
TIMWELL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 18,894 27,133 30,990 18,398 28,444 35,631 31,266 -8.04%
PBT -2,914 11,225 8,176 -328 5,065 7,830 2,780 -
Tax 545 -995 -2,202 -387 949 -1,549 -1,385 -
NP -2,369 10,230 5,974 -715 6,014 6,281 1,395 -
-
NP to SH -2,219 7,159 6,198 -444 4,787 6,499 1,868 -
-
Tax Rate - 8.86% 26.93% - -18.74% 19.78% 49.82% -
Total Cost 21,263 16,903 25,016 19,113 22,430 29,350 29,871 -5.50%
-
Net Worth 61,525 63,484 58,105 51,898 52,468 50,661 38,799 7.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 3,562 - - 1,781 890 - -
Div Payout % - 49.76% - - 37.21% 13.70% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 61,525 63,484 58,105 51,898 52,468 50,661 38,799 7.98%
NOSH 89,051 89,051 89,051 89,051 89,051 89,051 89,051 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -12.54% 37.70% 19.28% -3.89% 21.14% 17.63% 4.46% -
ROE -3.61% 11.28% 10.67% -0.86% 9.12% 12.83% 4.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.22 30.47 34.80 20.66 31.94 40.01 35.11 -8.04%
EPS -2.49 8.04 6.96 -0.50 5.38 7.30 2.10 -
DPS 0.00 4.00 0.00 0.00 2.00 1.00 0.00 -
NAPS 0.6909 0.7129 0.6525 0.5828 0.5892 0.5689 0.4357 7.98%
Adjusted Per Share Value based on latest NOSH - 89,051
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.30 30.59 34.94 20.74 32.07 40.17 35.25 -8.04%
EPS -2.50 8.07 6.99 -0.50 5.40 7.33 2.11 -
DPS 0.00 4.02 0.00 0.00 2.01 1.00 0.00 -
NAPS 0.6937 0.7158 0.6551 0.5851 0.5916 0.5712 0.4374 7.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.53 0.52 0.58 0.45 0.54 0.65 0.62 -
P/RPS 2.50 1.71 1.67 2.18 1.69 1.62 1.77 5.92%
P/EPS -21.27 6.47 8.33 -90.25 10.05 8.91 29.56 -
EY -4.70 15.46 12.00 -1.11 9.95 11.23 3.38 -
DY 0.00 7.69 0.00 0.00 3.70 1.54 0.00 -
P/NAPS 0.77 0.73 0.89 0.77 0.92 1.14 1.42 -9.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 23/02/22 22/02/21 20/02/20 25/02/19 26/02/18 -
Price 0.52 0.53 0.69 0.55 0.52 0.66 0.64 -
P/RPS 2.45 1.74 1.98 2.66 1.63 1.65 1.82 5.07%
P/EPS -20.87 6.59 9.91 -110.31 9.67 9.04 30.51 -
EY -4.79 15.17 10.09 -0.91 10.34 11.06 3.28 -
DY 0.00 7.55 0.00 0.00 3.85 1.52 0.00 -
P/NAPS 0.75 0.74 1.06 0.94 0.88 1.16 1.47 -10.60%

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