[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 78.64%
YoY- 97.55%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 177,951 88,874 375,060 277,130 178,769 81,723 368,640 -38.54%
PBT 35,481 18,476 143,377 65,900 38,296 12,950 49,727 -20.20%
Tax -8,127 -4,366 -34,983 -13,664 -8,668 -2,982 -7,647 4.15%
NP 27,354 14,110 108,394 52,236 29,628 9,968 42,080 -25.01%
-
NP to SH 22,362 11,650 99,214 44,701 25,023 7,597 29,083 -16.11%
-
Tax Rate 22.91% 23.63% 24.40% 20.73% 22.63% 23.03% 15.38% -
Total Cost 150,597 74,764 266,666 224,894 149,141 71,755 326,560 -40.39%
-
Net Worth 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 2036.52%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 48,379 24,189 96,759 72,569 48,379 24,189 96,759 -37.08%
Div Payout % 216.35% 207.64% 97.53% 162.34% 193.34% 318.41% 332.70% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 2036.52%
NOSH 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,489 1,209,489 40.70%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.37% 15.88% 28.90% 18.85% 16.57% 12.20% 11.41% -
ROE 0.02% 1.12% 9.40% 4.36% 2.43% 0.73% 2.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.83 4.41 18.61 13.75 14.78 6.76 30.48 -56.31%
EPS 1.11 0.58 4.92 2.22 2.07 0.63 2.40 -40.27%
DPS 2.40 1.20 4.80 3.60 4.00 2.00 8.00 -55.28%
NAPS 50.97 0.5164 0.5238 0.5088 0.8517 0.8573 0.8711 1418.45%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.80 4.40 18.56 13.71 8.85 4.04 18.24 -38.56%
EPS 1.11 0.58 4.91 2.21 1.24 0.38 1.44 -15.97%
DPS 2.39 1.20 4.79 3.59 2.39 1.20 4.79 -37.17%
NAPS 50.8372 0.5151 0.5224 0.5075 0.5097 0.513 0.5213 2036.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.905 0.89 0.79 1.41 0.90 0.825 1.10 -
P/RPS 10.25 20.19 4.25 10.26 6.09 12.21 3.61 100.89%
P/EPS 81.58 154.00 16.05 63.58 43.50 131.35 45.75 47.20%
EY 1.23 0.65 6.23 1.57 2.30 0.76 2.19 -31.99%
DY 2.65 1.35 6.08 2.55 4.44 2.42 7.27 -49.06%
P/NAPS 0.02 1.72 1.51 2.77 1.06 0.96 1.26 -93.73%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 26/11/18 27/08/18 22/05/18 28/02/18 -
Price 0.90 0.975 0.855 0.84 1.24 0.91 0.91 -
P/RPS 10.20 22.11 4.60 6.11 8.39 13.47 2.99 127.12%
P/EPS 81.13 168.71 17.37 37.88 59.94 144.88 37.84 66.50%
EY 1.23 0.59 5.76 2.64 1.67 0.69 2.64 -39.98%
DY 2.67 1.23 5.61 4.29 3.23 2.20 8.79 -54.91%
P/NAPS 0.02 1.89 1.63 1.65 1.46 1.06 1.04 -92.87%

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