[TALIWRK] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 129.38%
YoY- 190.68%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 88,874 97,930 98,361 97,046 81,723 131,696 74,311 12.68%
PBT 18,476 77,477 27,604 25,346 12,950 14,890 14,486 17.62%
Tax -4,366 -21,319 -4,996 -5,686 -2,982 -757 -2,269 54.76%
NP 14,110 56,158 22,608 19,660 9,968 14,133 12,217 10.08%
-
NP to SH 11,650 54,513 19,678 17,426 7,597 6,455 9,950 11.09%
-
Tax Rate 23.63% 27.52% 18.10% 22.43% 23.03% 5.08% 15.66% -
Total Cost 74,764 41,772 75,753 77,386 71,755 117,563 62,094 13.19%
-
Net Worth 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 1,071,365 -1.90%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 24,189 24,189 24,189 24,189 24,189 24,189 24,189 0.00%
Div Payout % 207.64% 44.37% 122.93% 138.81% 318.41% 374.74% 243.11% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 1,071,365 -1.90%
NOSH 2,015,817 2,015,817 1,209,489 1,209,489 1,209,489 1,209,489 1,209,489 40.61%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.88% 57.35% 22.98% 20.26% 12.20% 10.73% 16.44% -
ROE 1.12% 5.16% 1.92% 1.69% 0.73% 0.61% 0.93% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.41 4.86 4.88 8.02 6.76 10.89 6.14 -19.81%
EPS 0.58 2.70 0.98 1.44 0.63 0.53 0.82 -20.63%
DPS 1.20 1.20 1.20 2.00 2.00 2.00 2.00 -28.88%
NAPS 0.5164 0.5238 0.5088 0.8517 0.8573 0.8711 0.8858 -30.23%
Adjusted Per Share Value based on latest NOSH - 1,209,489
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.41 4.86 4.88 4.81 4.05 6.53 3.69 12.63%
EPS 0.58 2.70 0.98 0.86 0.38 0.32 0.49 11.90%
DPS 1.20 1.20 1.20 1.20 1.20 1.20 1.20 0.00%
NAPS 0.5164 0.5238 0.5088 0.511 0.5144 0.5227 0.5315 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.89 0.79 1.41 0.90 0.825 1.10 1.35 -
P/RPS 20.19 16.26 28.90 11.22 12.21 10.10 21.97 -5.48%
P/EPS 154.00 29.21 144.44 62.47 131.35 206.11 164.10 -4.15%
EY 0.65 3.42 0.69 1.60 0.76 0.49 0.61 4.32%
DY 1.35 1.52 0.85 2.22 2.42 1.82 1.48 -5.95%
P/NAPS 1.72 1.51 2.77 1.06 0.96 1.26 1.52 8.59%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 26/11/18 27/08/18 22/05/18 28/02/18 28/11/17 -
Price 0.975 0.855 0.84 1.24 0.91 0.91 1.07 -
P/RPS 22.11 17.60 17.21 15.45 13.47 8.36 17.42 17.24%
P/EPS 168.71 31.62 86.05 86.06 144.88 170.51 130.07 18.95%
EY 0.59 3.16 1.16 1.16 0.69 0.59 0.77 -16.27%
DY 1.23 1.40 1.43 1.61 2.20 2.20 1.87 -24.38%
P/NAPS 1.89 1.63 1.65 1.46 1.06 1.04 1.21 34.65%

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