[TALIWRK] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -88.26%
YoY- 53.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 377,112 271,574 177,951 88,874 375,060 277,130 178,769 64.25%
PBT 108,798 118,981 35,481 18,476 143,377 65,900 38,296 100.20%
Tax -22,085 -16,457 -8,127 -4,366 -34,983 -13,664 -8,668 86.22%
NP 86,713 102,524 27,354 14,110 108,394 52,236 29,628 104.20%
-
NP to SH 76,451 94,997 22,362 11,650 99,214 44,701 25,023 110.12%
-
Tax Rate 20.30% 13.83% 22.91% 23.63% 24.40% 20.73% 22.63% -
Total Cost 290,399 169,050 150,597 74,764 266,666 224,894 149,141 55.74%
-
Net Worth 103,310,650 107,584,181 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 2040.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 105,830 72,569 48,379 24,189 96,759 72,569 48,379 68.27%
Div Payout % 138.43% 76.39% 216.35% 207.64% 97.53% 162.34% 193.34% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 103,310,650 107,584,181 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 2040.55%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 40.44%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.99% 37.75% 15.37% 15.88% 28.90% 18.85% 16.57% -
ROE 0.07% 0.09% 0.02% 1.12% 9.40% 4.36% 2.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.71 13.47 8.83 4.41 18.61 13.75 14.78 16.97%
EPS 3.79 4.71 1.11 0.58 4.92 2.22 2.07 49.49%
DPS 5.25 3.60 2.40 1.20 4.80 3.60 4.00 19.81%
NAPS 51.25 53.37 50.97 0.5164 0.5238 0.5088 0.8517 1424.15%
Adjusted Per Share Value based on latest NOSH - 2,015,817
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.71 13.47 8.83 4.41 18.61 13.75 8.87 64.25%
EPS 3.79 4.71 1.11 0.58 4.92 2.22 1.24 110.18%
DPS 5.25 3.60 2.40 1.20 4.80 3.60 2.40 68.27%
NAPS 51.25 53.37 50.97 0.5164 0.5238 0.5088 0.511 2040.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.89 0.93 0.905 0.89 0.79 1.41 0.90 -
P/RPS 4.76 6.90 10.25 20.19 4.25 10.26 6.09 -15.11%
P/EPS 23.47 19.73 81.58 154.00 16.05 63.58 43.50 -33.65%
EY 4.26 5.07 1.23 0.65 6.23 1.57 2.30 50.64%
DY 5.90 3.87 2.65 1.35 6.08 2.55 4.44 20.80%
P/NAPS 0.02 0.02 0.02 1.72 1.51 2.77 1.06 -92.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 27/08/19 28/05/19 28/02/19 26/11/18 27/08/18 -
Price 0.835 0.89 0.90 0.975 0.855 0.84 1.24 -
P/RPS 4.46 6.61 10.20 22.11 4.60 6.11 8.39 -34.30%
P/EPS 22.02 18.89 81.13 168.71 17.37 37.88 59.94 -48.61%
EY 4.54 5.30 1.23 0.59 5.76 2.64 1.67 94.43%
DY 6.29 4.04 2.67 1.23 5.61 4.29 3.23 55.75%
P/NAPS 0.02 0.02 0.02 1.89 1.63 1.65 1.46 -94.22%

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