[TALIWRK] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.06%
YoY- 35.58%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 152,248 150,042 147,008 226,406 272,274 269,832 261,404 -30.23%
PBT 49,008 45,250 45,168 59,360 59,941 57,486 66,892 -18.71%
Tax -12,820 -11,712 -11,264 -13,076 -16,652 -16,518 -19,416 -24.15%
NP 36,188 33,538 33,904 46,284 43,289 40,968 47,476 -16.54%
-
NP to SH 35,476 32,960 33,688 45,757 43,142 40,968 47,664 -17.85%
-
Tax Rate 26.16% 25.88% 24.94% 22.03% 27.78% 28.73% 29.03% -
Total Cost 116,060 116,504 113,104 180,122 228,985 228,864 213,928 -33.45%
-
Net Worth 363,792 358,835 354,363 351,054 337,474 333,269 330,903 6.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,049 15,050 - 23,498 15,032 22,551 - -
Div Payout % 28.33% 45.66% - 51.36% 34.84% 55.05% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 363,792 358,835 354,363 351,054 337,474 333,269 330,903 6.51%
NOSH 376,869 376,255 375,982 375,981 375,807 375,853 375,899 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.77% 22.35% 23.06% 20.44% 15.90% 15.18% 18.16% -
ROE 9.75% 9.19% 9.51% 13.03% 12.78% 12.29% 14.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.40 39.88 39.10 60.22 72.45 71.79 69.54 -30.35%
EPS 9.41 8.76 8.96 12.17 11.48 10.90 12.68 -18.01%
DPS 2.67 4.00 0.00 6.25 4.00 6.00 0.00 -
NAPS 0.9653 0.9537 0.9425 0.9337 0.898 0.8867 0.8803 6.33%
Adjusted Per Share Value based on latest NOSH - 376,404
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.55 7.44 7.29 11.23 13.51 13.39 12.97 -30.26%
EPS 1.76 1.64 1.67 2.27 2.14 2.03 2.36 -17.74%
DPS 0.50 0.75 0.00 1.17 0.75 1.12 0.00 -
NAPS 0.1805 0.178 0.1758 0.1741 0.1674 0.1653 0.1642 6.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.60 1.73 1.78 1.80 1.78 2.35 2.18 -
P/RPS 3.96 4.34 4.55 2.99 2.46 3.27 3.13 16.96%
P/EPS 17.00 19.75 19.87 14.79 15.51 21.56 17.19 -0.73%
EY 5.88 5.06 5.03 6.76 6.45 4.64 5.82 0.68%
DY 1.67 2.31 0.00 3.47 2.25 2.55 0.00 -
P/NAPS 1.66 1.81 1.89 1.93 1.98 2.65 2.48 -23.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 28/05/08 -
Price 1.44 1.69 1.70 1.88 1.38 1.86 2.00 -
P/RPS 3.56 4.24 4.35 3.12 1.90 2.59 2.88 15.16%
P/EPS 15.30 19.29 18.97 15.45 12.02 17.06 15.77 -1.99%
EY 6.54 5.18 5.27 6.47 8.32 5.86 6.34 2.09%
DY 1.85 2.37 0.00 3.32 2.90 3.23 0.00 -
P/NAPS 1.49 1.77 1.80 2.01 1.54 2.10 2.27 -24.45%

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