[TALIWRK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.16%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 177,476 158,917 152,248 150,042 147,008 226,406 272,274 -24.84%
PBT 92,856 51,046 49,008 45,250 45,168 59,360 59,941 33.91%
Tax -13,592 -12,053 -12,820 -11,712 -11,264 -13,076 -16,652 -12.67%
NP 79,264 38,993 36,188 33,538 33,904 46,284 43,289 49.72%
-
NP to SH 79,452 38,561 35,476 32,960 33,688 45,757 43,142 50.30%
-
Tax Rate 14.64% 23.61% 26.16% 25.88% 24.94% 22.03% 27.78% -
Total Cost 98,212 119,924 116,060 116,504 113,104 180,122 228,985 -43.15%
-
Net Worth 391,792 375,551 363,792 358,835 354,363 351,054 337,474 10.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 22,605 10,049 15,050 - 23,498 15,032 -
Div Payout % - 58.62% 28.33% 45.66% - 51.36% 34.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 391,792 375,551 363,792 358,835 354,363 351,054 337,474 10.47%
NOSH 376,796 376,757 376,869 376,255 375,982 375,981 375,807 0.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 44.66% 24.54% 23.77% 22.35% 23.06% 20.44% 15.90% -
ROE 20.28% 10.27% 9.75% 9.19% 9.51% 13.03% 12.78% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.10 42.18 40.40 39.88 39.10 60.22 72.45 -24.97%
EPS 21.20 10.24 9.41 8.76 8.96 12.17 11.48 50.57%
DPS 0.00 6.00 2.67 4.00 0.00 6.25 4.00 -
NAPS 1.0398 0.9968 0.9653 0.9537 0.9425 0.9337 0.898 10.27%
Adjusted Per Share Value based on latest NOSH - 376,542
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.78 7.86 7.53 7.42 7.27 11.20 13.47 -24.84%
EPS 3.93 1.91 1.76 1.63 1.67 2.26 2.13 50.48%
DPS 0.00 1.12 0.50 0.74 0.00 1.16 0.74 -
NAPS 0.1939 0.1858 0.18 0.1775 0.1753 0.1737 0.167 10.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.42 1.66 1.60 1.73 1.78 1.80 1.78 -
P/RPS 3.01 3.94 3.96 4.34 4.55 2.99 2.46 14.41%
P/EPS 6.73 16.22 17.00 19.75 19.87 14.79 15.51 -42.71%
EY 14.85 6.17 5.88 5.06 5.03 6.76 6.45 74.44%
DY 0.00 3.61 1.67 2.31 0.00 3.47 2.25 -
P/NAPS 1.37 1.67 1.66 1.81 1.89 1.93 1.98 -21.78%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 30/11/09 18/08/09 29/05/09 24/02/09 25/11/08 -
Price 1.77 1.39 1.44 1.69 1.70 1.88 1.38 -
P/RPS 3.76 3.30 3.56 4.24 4.35 3.12 1.90 57.68%
P/EPS 8.39 13.58 15.30 19.29 18.97 15.45 12.02 -21.32%
EY 11.91 7.36 6.54 5.18 5.27 6.47 8.32 27.04%
DY 0.00 4.32 1.85 2.37 0.00 3.32 2.90 -
P/NAPS 1.70 1.39 1.49 1.77 1.80 2.01 1.54 6.81%

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