[TALIWRK] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 183.21%

YoY- 112.52%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	320,710	337,008	377,112	362,098	355,902	355,496	375,060	-9.91%
YoY %	-4.84%	-10.63%	4.15%	1.74%	0.11%	-5.22%	-	-
Horiz. %	85.51%	89.85%	100.55%	96.54%	94.89%	94.78%	100.00%	-
PBT	73,718	84,612	108,798	158,641	70,962	73,904	143,377	-35.84%
YoY %	-12.88%	-22.23%	-31.42%	123.56%	-3.98%	-48.45%	-	-
Horiz. %	51.42%	59.01%	75.88%	110.65%	49.49%	51.55%	100.00%	-
Tax	-14,722	-14,728	-22,085	-21,942	-16,254	-17,464	-34,983	-43.87%
YoY %	0.04%	33.31%	-0.65%	-34.99%	6.93%	50.08%	-	-
Horiz. %	42.08%	42.10%	63.13%	62.72%	46.46%	49.92%	100.00%	-
NP	58,996	69,884	86,713	136,698	54,708	56,440	108,394	-33.36%
YoY %	-15.58%	-19.41%	-36.57%	149.87%	-3.07%	-47.93%	-	-
Horiz. %	54.43%	64.47%	80.00%	126.11%	50.47%	52.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,212	63,620	76,451	126,662	44,724	46,600	99,214	-32.36%
YoY %	-13.22%	-16.78%	-39.64%	183.21%	-4.03%	-53.03%	-	-
Horiz. %	55.65%	64.12%	77.06%	127.67%	45.08%	46.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	17.41%	20.30%	13.83%	22.91%	23.63%	24.40%	-
YoY %	14.70%	-14.24%	46.78%	-39.63%	-3.05%	-3.16%	-	-
Horiz. %	81.84%	71.35%	83.20%	56.68%	93.89%	96.84%	100.00%	-
Total Cost	261,714	267,124	290,399	225,400	301,194	299,056	266,666	-1.24%
YoY %	-2.03%	-8.01%	28.84%	-25.16%	0.71%	12.15%	-	-
Horiz. %	98.14%	100.17%	108.90%	84.53%	112.95%	112.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	993,999	1,015,568	103,310,650	107,584,181	102,746,224	1,040,968	1,055,883	-3.94%
YoY %	-2.12%	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	-	-
Horiz. %	94.14%	96.18%	9,784.29%	10,189.02%	9,730.83%	98.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	133,043	133,043	105,830	96,759	96,759	96,759	96,759	23.67%
YoY %	0.00%	25.71%	9.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	109.37%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	240.97%	209.12%	138.43%	76.39%	216.35%	207.64%	97.53%	-
YoY %	15.23%	51.07%	81.21%	-64.69%	4.19%	112.90%	-	-
Horiz. %	247.07%	214.42%	141.94%	78.32%	221.83%	212.90%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	993,999	1,015,568	103,310,650	107,584,181	102,746,224	1,040,968	1,055,883	-3.94%
YoY %	-2.12%	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	-	-
Horiz. %	94.14%	96.18%	9,784.29%	10,189.02%	9,730.83%	98.59%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	18.40%	20.74%	22.99%	37.75%	15.37%	15.88%	28.90%	-
YoY %	-11.28%	-9.79%	-39.10%	145.61%	-3.21%	-45.05%	-	-
Horiz. %	63.67%	71.76%	79.55%	130.62%	53.18%	54.95%	100.00%	-
ROE	5.55%	6.26%	0.07%	0.12%	0.04%	4.48%	9.40%	-
YoY %	-11.34%	8,842.86%	-41.67%	200.00%	-99.11%	-52.34%	-	-
Horiz. %	59.04%	66.60%	0.74%	1.28%	0.43%	47.66%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	15.91	16.72	18.71	17.96	17.66	17.64	18.61	-9.93%
YoY %	-4.84%	-10.64%	4.18%	1.70%	0.11%	-5.21%	-	-
Horiz. %	85.49%	89.84%	100.54%	96.51%	94.90%	94.79%	100.00%	-
EPS	2.74	3.16	3.79	6.28	2.22	2.32	4.92	-32.33%
YoY %	-13.29%	-16.62%	-39.65%	182.88%	-4.31%	-52.85%	-	-
Horiz. %	55.69%	64.23%	77.03%	127.64%	45.12%	47.15%	100.00%	-
DPS	6.60	6.60	5.25	4.80	4.80	4.80	4.80	23.67%
YoY %	0.00%	25.71%	9.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	109.38%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4931	0.5038	51.25	53.37	50.97	0.5164	0.5238	-3.95%
YoY %	-2.12%	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	-	-
Horiz. %	94.14%	96.18%	9,784.27%	10,189.00%	9,730.81%	98.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	15.91	16.72	18.71	17.96	17.66	17.64	18.61	-9.93%
YoY %	-4.84%	-10.64%	4.18%	1.70%	0.11%	-5.21%	-	-
Horiz. %	85.49%	89.84%	100.54%	96.51%	94.90%	94.79%	100.00%	-
EPS	2.74	3.16	3.79	6.28	2.22	2.32	4.92	-32.33%
YoY %	-13.29%	-16.62%	-39.65%	182.88%	-4.31%	-52.85%	-	-
Horiz. %	55.69%	64.23%	77.03%	127.64%	45.12%	47.15%	100.00%	-
DPS	6.60	6.60	5.25	4.80	4.80	4.80	4.80	23.67%
YoY %	0.00%	25.71%	9.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	109.38%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4931	0.5038	51.25	53.37	50.97	0.5164	0.5238	-3.95%
YoY %	-2.12%	-99.02%	-3.97%	4.71%	9,770.26%	-1.41%	-	-
Horiz. %	94.14%	96.18%	9,784.27%	10,189.00%	9,730.81%	98.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	0.84	0.74	0.89	0.93	0.905	0.89	0.79	-
P/RPS	5.28	4.43	4.76	5.18	5.13	5.05	4.25	15.58%
YoY %	19.19%	-6.93%	-8.11%	0.97%	1.58%	18.82%	-	-
Horiz. %	124.24%	104.24%	112.00%	121.88%	120.71%	118.82%	100.00%	-
P/EPS	30.67	23.45	23.47	14.80	40.79	38.50	16.05	54.05%
YoY %	30.79%	-0.09%	58.58%	-63.72%	5.95%	139.88%	-	-
Horiz. %	191.09%	146.11%	146.23%	92.21%	254.14%	239.88%	100.00%	-
EY	3.26	4.26	4.26	6.76	2.45	2.60	6.23	-35.08%
YoY %	-23.47%	0.00%	-36.98%	175.92%	-5.77%	-58.27%	-	-
Horiz. %	52.33%	68.38%	68.38%	108.51%	39.33%	41.73%	100.00%	-
DY	7.86	8.92	5.90	5.16	5.30	5.39	6.08	18.68%
YoY %	-11.88%	51.19%	14.34%	-2.64%	-1.67%	-11.35%	-	-
Horiz. %	129.28%	146.71%	97.04%	84.87%	87.17%	88.65%	100.00%	-
P/NAPS	1.70	1.47	0.02	0.02	0.02	1.72	1.51	8.22%
YoY %	15.65%	7,250.00%	0.00%	0.00%	-98.84%	13.91%	-	-
Horiz. %	112.58%	97.35%	1.32%	1.32%	1.32%	113.91%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	13/05/20	27/02/20	27/11/19	27/08/19	28/05/19	28/02/19	-
Price	0.845	0.83	0.835	0.89	0.90	0.975	0.855	-
P/RPS	5.31	4.96	4.46	4.95	5.10	5.53	4.60	10.05%
YoY %	7.06%	11.21%	-9.90%	-2.94%	-7.78%	20.22%	-	-
Horiz. %	115.43%	107.83%	96.96%	107.61%	110.87%	120.22%	100.00%	-
P/EPS	30.85	26.30	22.02	14.16	40.57	42.18	17.37	46.70%
YoY %	17.30%	19.44%	55.51%	-65.10%	-3.82%	142.83%	-	-
Horiz. %	177.61%	151.41%	126.77%	81.52%	233.56%	242.83%	100.00%	-
EY	3.24	3.80	4.54	7.06	2.47	2.37	5.76	-31.88%
YoY %	-14.74%	-16.30%	-35.69%	185.83%	4.22%	-58.85%	-	-
Horiz. %	56.25%	65.97%	78.82%	122.57%	42.88%	41.15%	100.00%	-
DY	7.81	7.95	6.29	5.39	5.33	4.92	5.61	24.70%
YoY %	-1.76%	26.39%	16.70%	1.13%	8.33%	-12.30%	-	-
Horiz. %	139.22%	141.71%	112.12%	96.08%	95.01%	87.70%	100.00%	-
P/NAPS	1.71	1.65	0.02	0.02	0.02	1.89	1.63	3.24%
YoY %	3.64%	8,150.00%	0.00%	0.00%	-98.94%	15.95%	-	-
Horiz. %	104.91%	101.23%	1.23%	1.23%	1.23%	115.95%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:20:00

EMA 5

5 Mins

BUY

2024-05-23 16:05:00

ADX

5 Mins

BUY

2024-05-23 16:00:00

EMA 5

5 Mins

SELL

2024-05-23 16:00:00

ADX

5 Mins

SELL

2024-05-23 16:00:00

VOLUME BREAKOUT

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTL

YTL CORPORATION BHD

966

SNS

SNS NETWORK TECHNOLOGY BERHAD

926

OPENSYS

OPENSYS (M) BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

820

MPI

MALAYSIAN PACIFIC INDUSTRIES

812

PTRANS

PERAK TRANSIT BERHAD

812

HLIND

HONG LEONG INDUSTRIES BHD

810

TASCO

TASCO BERHAD

622

MYEG

MY E.G. SERVICES BHD

525

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More