[TWL] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 10,815 5,599 6,170 3,107 19,875 3,836 9,020 12.90% QoQ % 93.16% -9.25% 98.58% -84.37% 418.12% -57.47% - Horiz. % 119.90% 62.07% 68.40% 34.45% 220.34% 42.53% 100.00%
PBT 1,435 100 -4,820 179 -9,671 -6,757 -927 - QoQ % 1,335.00% 102.07% -2,792.74% 101.85% -43.13% -628.91% - Horiz. % -154.80% -10.79% 519.96% -19.31% 1,043.26% 728.91% 100.00%
Tax -24 0 0 0 -46 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 52.17% -0.00% -0.00% -0.00% 100.00% - -
NP 1,411 100 -4,820 179 -9,717 -6,757 -927 - QoQ % 1,311.00% 102.07% -2,792.74% 101.84% -43.81% -628.91% - Horiz. % -152.21% -10.79% 519.96% -19.31% 1,048.22% 728.91% 100.00%
NP to SH 1,411 100 -4,820 179 -9,717 -6,757 -927 - QoQ % 1,311.00% 102.07% -2,792.74% 101.84% -43.81% -628.91% - Horiz. % -152.21% -10.79% 519.96% -19.31% 1,048.22% 728.91% 100.00%
Tax Rate 1.67 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 9,404 5,499 10,990 2,928 29,592 10,593 9,947 -3.68% QoQ % 71.01% -49.96% 275.34% -90.11% 179.35% 6.49% - Horiz. % 94.54% 55.28% 110.49% 29.44% 297.50% 106.49% 100.00%
Net Worth 460,110 403,637 398,328 410,317 390,517 336,854 334,115 23.85% QoQ % 13.99% 1.33% -2.92% 5.07% 15.93% 0.82% - Horiz. % 137.71% 120.81% 119.22% 122.81% 116.88% 100.82% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 460,110 403,637 398,328 410,317 390,517 336,854 334,115 23.85% QoQ % 13.99% 1.33% -2.92% 5.07% 15.93% 0.82% - Horiz. % 137.71% 120.81% 119.22% 122.81% 116.88% 100.82% 100.00%
NOSH 4,182,826 4,036,375 3,983,289 3,730,156 3,550,156 2,807,120 2,570,120 38.48% QoQ % 3.63% 1.33% 6.79% 5.07% 26.47% 9.22% - Horiz. % 162.75% 157.05% 154.98% 145.14% 138.13% 109.22% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.05 % 1.79 % -78.12 % 5.76 % -48.89 % -176.15 % -10.28 % - QoQ % 629.05% 102.29% -1,456.25% 111.78% 72.25% -1,613.52% - Horiz. % -126.95% -17.41% 759.92% -56.03% 475.58% 1,713.52% 100.00%
ROE 0.31 % 0.02 % -1.21 % 0.04 % -2.49 % -2.01 % -0.28 % - QoQ % 1,450.00% 101.65% -3,125.00% 101.61% -23.88% -617.86% - Horiz. % -110.71% -7.14% 432.14% -14.29% 889.29% 717.86% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.26 0.14 0.15 0.08 0.56 0.14 0.35 -18.02% QoQ % 85.71% -6.67% 87.50% -85.71% 300.00% -60.00% - Horiz. % 74.29% 40.00% 42.86% 22.86% 160.00% 40.00% 100.00%
EPS 0.03 0.00 -0.12 0.01 -0.27 -0.24 -0.04 - QoQ % 0.00% 0.00% -1,300.00% 103.70% -12.50% -500.00% - Horiz. % -75.00% -0.00% 300.00% -25.00% 675.00% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1100 0.1000 0.1000 0.1100 0.1100 0.1200 0.1300 -10.57% QoQ % 10.00% 0.00% -9.09% 0.00% -8.33% -7.69% - Horiz. % 84.62% 76.92% 76.92% 84.62% 84.62% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,708,118 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.19 0.10 0.11 0.05 0.35 0.07 0.16 12.17% QoQ % 90.00% -9.09% 120.00% -85.71% 400.00% -56.25% - Horiz. % 118.75% 62.50% 68.75% 31.25% 218.75% 43.75% 100.00%
EPS 0.02 0.00 -0.08 0.00 -0.17 -0.12 -0.02 - QoQ % 0.00% 0.00% 0.00% 0.00% -41.67% -500.00% - Horiz. % -100.00% -0.00% 400.00% -0.00% 850.00% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0806 0.0707 0.0698 0.0719 0.0684 0.0590 0.0585 23.89% QoQ % 14.00% 1.29% -2.92% 5.12% 15.93% 0.85% - Horiz. % 137.78% 120.85% 119.32% 122.91% 116.92% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0300 0.0400 0.0350 0.0450 0.0700 0.0700 0.0500 -
P/RPS 11.60 28.84 22.60 54.03 12.50 51.22 14.25 -12.85% QoQ % -59.78% 27.61% -58.17% 332.24% -75.60% 259.44% - Horiz. % 81.40% 202.39% 158.60% 379.16% 87.72% 359.44% 100.00%
P/EPS 88.93 1,614.55 -28.92 937.75 -25.57 -29.08 -138.63 - QoQ % -94.49% 5,682.81% -103.08% 3,767.38% 12.07% 79.02% - Horiz. % -64.15% -1,164.65% 20.86% -676.44% 18.44% 20.98% 100.00%
EY 1.12 0.06 -3.46 0.11 -3.91 -3.44 -0.72 - QoQ % 1,766.67% 101.73% -3,245.45% 102.81% -13.66% -377.78% - Horiz. % -155.56% -8.33% 480.56% -15.28% 543.06% 477.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.40 0.35 0.41 0.64 0.58 0.38 -20.42% QoQ % -32.50% 14.29% -14.63% -35.94% 10.34% 52.63% - Horiz. % 71.05% 105.26% 92.11% 107.89% 168.42% 152.63% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.0350 0.0400 0.0500 0.0350 0.0550 0.0750 0.0650 -
P/RPS 13.54 28.84 32.28 42.02 9.82 54.88 18.52 -18.89% QoQ % -53.05% -10.66% -23.18% 327.90% -82.11% 196.33% - Horiz. % 73.11% 155.72% 174.30% 226.89% 53.02% 296.33% 100.00%
P/EPS 103.76 1,614.55 -41.32 729.36 -20.09 -31.16 -180.21 - QoQ % -93.57% 4,007.43% -105.67% 3,730.46% 35.53% 82.71% - Horiz. % -57.58% -895.93% 22.93% -404.73% 11.15% 17.29% 100.00%
EY 0.96 0.06 -2.42 0.14 -4.98 -3.21 -0.55 - QoQ % 1,500.00% 102.48% -1,828.57% 102.81% -55.14% -483.64% - Horiz. % -174.55% -10.91% 440.00% -25.45% 905.45% 583.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.40 0.50 0.32 0.50 0.63 0.50 -25.80% QoQ % -20.00% -20.00% 56.25% -36.00% -20.63% 26.00% - Horiz. % 64.00% 80.00% 100.00% 64.00% 100.00% 126.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1st Qtr_TWL Holdings Berhad- Financial Report -(30.09.2022).pdf 
