[TALIWRK] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 13.84%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 130,681 140,770 125,744 116,747 114,465 114,006 113,056 10.13%
PBT 55,700 51,020 49,748 38,399 34,792 32,648 35,576 34.79%
Tax -14,444 -14,168 -15,524 -11,678 -11,318 -10,830 -11,860 14.02%
NP 41,256 36,852 34,224 26,721 23,473 21,818 23,716 44.59%
-
NP to SH 41,256 36,852 34,224 26,721 23,473 21,818 23,716 44.59%
-
Tax Rate 25.93% 27.77% 31.21% 30.41% 32.53% 33.17% 33.34% -
Total Cost 89,425 103,918 91,520 90,026 90,992 92,188 89,340 0.06%
-
Net Worth 160,570 151,398 140,646 131,964 122,765 115,776 109,628 28.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 11,876 8,919 - - - - - -
Div Payout % 28.79% 24.20% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 160,570 151,398 140,646 131,964 122,765 115,776 109,628 28.94%
NOSH 117,204 117,363 117,205 117,197 117,366 117,301 116,254 0.54%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 31.57% 26.18% 27.22% 22.89% 20.51% 19.14% 20.98% -
ROE 25.69% 24.34% 24.33% 20.25% 19.12% 18.84% 21.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 111.50 119.94 107.29 99.62 97.53 97.19 97.25 9.53%
EPS 35.20 31.40 29.20 22.80 20.00 18.60 20.40 43.81%
DPS 10.13 7.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 1.20 1.126 1.046 0.987 0.943 28.24%
Adjusted Per Share Value based on latest NOSH - 116,871
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.48 6.98 6.24 5.79 5.68 5.66 5.61 10.07%
EPS 2.05 1.83 1.70 1.33 1.16 1.08 1.18 44.46%
DPS 0.59 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0751 0.0698 0.0655 0.0609 0.0574 0.0544 28.96%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.09 1.15 0.93 0.81 0.90 1.00 1.13 -
P/RPS 0.98 0.96 0.87 0.81 0.92 1.03 1.16 -10.62%
P/EPS 3.10 3.66 3.18 3.55 4.50 5.38 5.54 -32.07%
EY 32.29 27.30 31.40 28.15 22.22 18.60 18.05 47.31%
DY 9.30 6.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.78 0.72 0.86 1.01 1.20 -23.66%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 30/08/01 11/05/01 -
Price 1.10 1.10 1.22 0.90 1.05 1.00 1.10 -
P/RPS 0.99 0.92 1.14 0.90 1.08 1.03 1.13 -8.43%
P/EPS 3.13 3.50 4.18 3.95 5.25 5.38 5.39 -30.37%
EY 32.00 28.55 23.93 25.33 19.05 18.60 18.55 43.78%
DY 9.21 6.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 1.02 0.80 1.00 1.01 1.17 -22.36%

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