[TALIWRK] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
16-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 38.3%
YoY- -77.72%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 61,921 65,619 74,894 82,631 76,103 84,252 105,538 -29.93%
PBT 16,170 16,727 19,061 22,596 15,706 21,153 -10,183 -
Tax -2,909 -2,966 -3,749 -3,875 -3,679 -3,682 -5,628 -35.61%
NP 13,261 13,761 15,312 18,721 12,027 17,471 -15,811 -
-
NP to SH 12,566 12,388 15,699 16,182 11,701 15,905 -18,546 -
-
Tax Rate 17.99% 17.73% 19.67% 17.15% 23.42% 17.41% - -
Total Cost 48,660 51,858 59,582 63,910 64,076 66,781 121,349 -45.65%
-
Net Worth 917,801 938,564 959,327 976,865 993,999 1,015,568 103,310,650 -95.72%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 33,260 33,260 33,260 33,260 33,260 33,260 33,260 0.00%
Div Payout % 264.69% 268.49% 211.87% 205.54% 284.26% 209.12% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 917,801 938,564 959,327 976,865 993,999 1,015,568 103,310,650 -95.72%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.42% 20.97% 20.44% 22.66% 15.80% 20.74% -14.98% -
ROE 1.37% 1.32% 1.64% 1.66% 1.18% 1.57% -0.02% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.07 3.26 3.72 4.10 3.78 4.18 5.24 -30.00%
EPS 0.63 0.61 0.78 0.80 0.58 0.79 -0.92 -
DPS 1.65 1.65 1.65 1.65 1.65 1.65 1.65 0.00%
NAPS 0.4553 0.4656 0.4759 0.4846 0.4931 0.5038 51.25 -95.72%
Adjusted Per Share Value based on latest NOSH - 2,015,817
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.06 3.25 3.71 4.09 3.77 4.17 5.22 -29.97%
EPS 0.62 0.61 0.78 0.80 0.58 0.79 -0.92 -
DPS 1.65 1.65 1.65 1.65 1.65 1.65 1.65 0.00%
NAPS 0.4541 0.4644 0.4747 0.4833 0.4918 0.5025 51.1165 -95.72%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.83 0.83 0.835 0.84 0.84 0.74 0.89 -
P/RPS 27.02 25.50 22.47 20.49 22.25 17.71 17.00 36.23%
P/EPS 133.15 135.06 107.22 104.64 144.71 93.79 -96.74 -
EY 0.75 0.74 0.93 0.96 0.69 1.07 -1.03 -
DY 1.99 1.99 1.98 1.96 1.96 2.23 1.85 4.98%
P/NAPS 1.82 1.78 1.75 1.73 1.70 1.47 0.02 1928.71%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 19/05/21 26/02/21 16/11/20 19/08/20 13/05/20 27/02/20 -
Price 0.83 0.84 0.825 0.80 0.845 0.83 0.835 -
P/RPS 27.02 25.80 22.21 19.52 22.38 19.86 15.95 42.15%
P/EPS 133.15 136.69 105.93 99.66 145.57 105.20 -90.76 -
EY 0.75 0.73 0.94 1.00 0.69 0.95 -1.10 -
DY 1.99 1.96 2.00 2.06 1.95 1.99 1.98 0.33%
P/NAPS 1.82 1.80 1.73 1.65 1.71 1.65 0.02 1928.71%

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