[TALIWRK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 11.95%
YoY- 75.76%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 128,978 119,396 126,919 130,681 140,770 125,744 116,747 6.88%
PBT 54,524 56,056 53,397 55,700 51,020 49,748 38,399 26.41%
Tax -15,704 -16,124 -14,279 -14,444 -14,168 -15,524 -11,678 21.89%
NP 38,820 39,932 39,118 41,256 36,852 34,224 26,721 28.36%
-
NP to SH 38,820 39,932 39,118 41,256 36,852 34,224 26,721 28.36%
-
Tax Rate 28.80% 28.76% 26.74% 25.93% 27.77% 31.21% 30.41% -
Total Cost 90,158 79,464 87,801 89,425 103,918 91,520 90,026 0.09%
-
Net Worth 185,865 176,170 165,549 160,570 151,398 140,646 131,964 25.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 17,851 8,923 11,876 8,919 - - -
Div Payout % - 44.71% 22.81% 28.79% 24.20% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 185,865 176,170 165,549 160,570 151,398 140,646 131,964 25.72%
NOSH 117,636 117,447 117,410 117,204 117,363 117,205 117,197 0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 30.10% 33.45% 30.82% 31.57% 26.18% 27.22% 22.89% -
ROE 20.89% 22.67% 23.63% 25.69% 24.34% 24.33% 20.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 109.64 101.66 108.10 111.50 119.94 107.29 99.62 6.61%
EPS 33.00 34.00 22.20 35.20 31.40 29.20 22.80 28.04%
DPS 0.00 15.20 7.60 10.13 7.60 0.00 0.00 -
NAPS 1.58 1.50 1.41 1.37 1.29 1.20 1.126 25.41%
Adjusted Per Share Value based on latest NOSH - 116,953
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.38 5.91 6.28 6.47 6.97 6.22 5.78 6.82%
EPS 1.92 1.98 1.94 2.04 1.82 1.69 1.32 28.46%
DPS 0.00 0.88 0.44 0.59 0.44 0.00 0.00 -
NAPS 0.092 0.0872 0.0819 0.0794 0.0749 0.0696 0.0653 25.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.46 1.14 1.15 1.09 1.15 0.93 0.81 -
P/RPS 1.33 1.12 1.06 0.98 0.96 0.87 0.81 39.30%
P/EPS 4.42 3.35 3.45 3.10 3.66 3.18 3.55 15.78%
EY 22.60 29.82 28.97 32.29 27.30 31.40 28.15 -13.65%
DY 0.00 13.33 6.61 9.30 6.61 0.00 0.00 -
P/NAPS 0.92 0.76 0.82 0.80 0.89 0.78 0.72 17.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 22/05/03 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 -
Price 1.70 1.10 1.19 1.10 1.10 1.22 0.90 -
P/RPS 1.55 1.08 1.10 0.99 0.92 1.14 0.90 43.82%
P/EPS 5.15 3.24 3.57 3.13 3.50 4.18 3.95 19.40%
EY 19.41 30.91 28.00 32.00 28.55 23.93 25.33 -16.30%
DY 0.00 13.82 6.39 9.21 6.91 0.00 0.00 -
P/NAPS 1.08 0.73 0.84 0.80 0.85 1.02 0.80 22.21%

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