[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.59%
YoY- -29.32%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,917 114,186 75,021 36,752 226,406 204,206 134,916 11.50%
PBT 51,046 36,756 22,625 11,292 59,360 44,956 28,743 46.49%
Tax -12,053 -9,615 -5,856 -2,816 -13,076 -12,489 -8,259 28.57%
NP 38,993 27,141 16,769 8,476 46,284 32,467 20,484 53.41%
-
NP to SH 38,561 26,607 16,480 8,422 45,757 32,357 20,484 52.28%
-
Tax Rate 23.61% 26.16% 25.88% 24.94% 22.03% 27.78% 28.73% -
Total Cost 119,924 87,045 58,252 28,276 180,122 171,739 114,432 3.16%
-
Net Worth 375,551 363,792 358,835 354,363 351,054 337,474 333,269 8.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,605 7,537 7,525 - 23,498 11,274 11,275 58.79%
Div Payout % 58.62% 28.33% 45.66% - 51.36% 34.84% 55.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 375,551 363,792 358,835 354,363 351,054 337,474 333,269 8.26%
NOSH 376,757 376,869 376,255 375,982 375,981 375,807 375,853 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.54% 23.77% 22.35% 23.06% 20.44% 15.90% 15.18% -
ROE 10.27% 7.31% 4.59% 2.38% 13.03% 9.59% 6.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.18 30.30 19.94 9.77 60.22 54.34 35.90 11.31%
EPS 10.24 7.06 4.38 2.24 12.17 8.61 5.45 52.09%
DPS 6.00 2.00 2.00 0.00 6.25 3.00 3.00 58.53%
NAPS 0.9968 0.9653 0.9537 0.9425 0.9337 0.898 0.8867 8.09%
Adjusted Per Share Value based on latest NOSH - 375,982
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.88 5.66 3.72 1.82 11.23 10.13 6.69 11.49%
EPS 1.91 1.32 0.82 0.42 2.27 1.61 1.02 51.74%
DPS 1.12 0.37 0.37 0.00 1.17 0.56 0.56 58.53%
NAPS 0.1863 0.1805 0.178 0.1758 0.1741 0.1674 0.1653 8.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.66 1.60 1.73 1.78 1.80 1.78 2.35 -
P/RPS 3.94 5.28 8.68 18.21 2.99 3.28 6.55 -28.67%
P/EPS 16.22 22.66 39.50 79.46 14.79 20.67 43.12 -47.79%
EY 6.17 4.41 2.53 1.26 6.76 4.84 2.32 91.61%
DY 3.61 1.25 1.16 0.00 3.47 1.69 1.28 99.24%
P/NAPS 1.67 1.66 1.81 1.89 1.93 1.98 2.65 -26.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 -
Price 1.39 1.44 1.69 1.70 1.88 1.38 1.86 -
P/RPS 3.30 4.75 8.48 17.39 3.12 2.54 5.18 -25.90%
P/EPS 13.58 20.40 38.58 75.89 15.45 16.03 34.13 -45.81%
EY 7.36 4.90 2.59 1.32 6.47 6.24 2.93 84.47%
DY 4.32 1.39 1.18 0.00 3.32 2.17 1.61 92.74%
P/NAPS 1.39 1.49 1.77 1.80 2.01 1.54 2.10 -23.99%

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