[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 26.42%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,698 64,489 29,849 126,919 98,011 70,385 31,436 122.85%
PBT 39,539 27,262 14,014 53,397 41,775 25,510 12,437 116.05%
Tax -11,616 -7,852 -4,031 -14,279 -10,833 -7,084 -3,881 107.54%
NP 27,923 19,410 9,983 39,118 30,942 18,426 8,556 119.86%
-
NP to SH 27,923 19,410 9,983 39,118 30,942 18,426 8,556 119.86%
-
Tax Rate 29.38% 28.80% 28.76% 26.74% 25.93% 27.77% 31.21% -
Total Cost 76,775 45,079 19,866 87,801 67,069 51,959 22,880 123.96%
-
Net Worth 191,237 185,865 176,170 165,549 160,570 151,398 140,646 22.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,458 - 4,462 8,923 8,907 4,459 - -
Div Payout % 15.97% - 44.71% 22.81% 28.79% 24.20% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 191,237 185,865 176,170 165,549 160,570 151,398 140,646 22.71%
NOSH 117,323 117,636 117,447 117,410 117,204 117,363 117,205 0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.67% 30.10% 33.45% 30.82% 31.57% 26.18% 27.22% -
ROE 14.60% 10.44% 5.67% 23.63% 19.27% 12.17% 6.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.24 54.82 25.41 108.10 83.62 59.97 26.82 122.71%
EPS 23.80 16.50 8.50 22.20 26.40 15.70 7.30 119.71%
DPS 3.80 0.00 3.80 7.60 7.60 3.80 0.00 -
NAPS 1.63 1.58 1.50 1.41 1.37 1.29 1.20 22.62%
Adjusted Per Share Value based on latest NOSH - 118,166
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.18 3.19 1.48 6.28 4.85 3.48 1.56 122.40%
EPS 1.38 0.96 0.49 1.94 1.53 0.91 0.42 120.85%
DPS 0.22 0.00 0.22 0.44 0.44 0.22 0.00 -
NAPS 0.0946 0.092 0.0872 0.0819 0.0794 0.0749 0.0696 22.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.98 1.46 1.14 1.15 1.09 1.15 0.93 -
P/RPS 2.22 2.66 4.49 1.06 1.30 1.92 3.47 -25.73%
P/EPS 8.32 8.85 13.41 3.45 4.13 7.32 12.74 -24.70%
EY 12.02 11.30 7.46 28.97 24.22 13.65 7.85 32.81%
DY 1.92 0.00 3.33 6.61 6.97 3.30 0.00 -
P/NAPS 1.21 0.92 0.76 0.82 0.80 0.89 0.78 33.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 22/05/03 18/02/03 26/11/02 26/08/02 17/05/02 -
Price 1.85 1.70 1.10 1.19 1.10 1.10 1.22 -
P/RPS 2.07 3.10 4.33 1.10 1.32 1.83 4.55 -40.81%
P/EPS 7.77 10.30 12.94 3.57 4.17 7.01 16.71 -39.95%
EY 12.86 9.71 7.73 28.00 24.00 14.27 5.98 66.52%
DY 2.05 0.00 3.45 6.39 6.91 3.45 0.00 -
P/NAPS 1.13 1.08 0.73 0.84 0.80 0.85 1.02 7.05%

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