[TALIWRK] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 16.61%
YoY- 57.35%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 125,381 126,968 129,114 126,370 120,077 116,905 115,317 5.74%
PBT 54,971 53,394 54,167 47,678 42,034 38,491 33,170 40.08%
Tax -14,429 -14,279 -14,027 -13,354 -12,600 -11,684 -10,881 20.72%
NP 40,542 39,115 40,140 34,324 29,434 26,807 22,289 49.06%
-
NP to SH 40,542 39,115 40,140 34,324 29,434 26,807 22,289 49.06%
-
Tax Rate 26.25% 26.74% 25.90% 28.01% 29.98% 30.36% 32.80% -
Total Cost 84,839 87,853 88,974 92,046 90,643 90,098 93,028 -5.96%
-
Net Worth 117,447 118,166 160,225 151,559 140,646 131,597 122,859 -2.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 13,397 8,934 4,444 - - - - -
Div Payout % 33.05% 22.84% 11.07% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 117,447 118,166 160,225 151,559 140,646 131,597 122,859 -2.96%
NOSH 117,447 118,166 116,953 117,488 117,205 116,871 117,456 -0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 32.34% 30.81% 31.09% 27.16% 24.51% 22.93% 19.33% -
ROE 34.52% 33.10% 25.05% 22.65% 20.93% 20.37% 18.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 106.76 107.45 110.40 107.56 102.45 100.03 98.18 5.74%
EPS 34.52 33.10 34.32 29.21 25.11 22.94 18.98 49.05%
DPS 11.40 7.60 3.80 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.37 1.29 1.20 1.126 1.046 -2.95%
Adjusted Per Share Value based on latest NOSH - 117,488
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.22 6.30 6.41 6.27 5.96 5.80 5.72 5.75%
EPS 2.01 1.94 1.99 1.70 1.46 1.33 1.11 48.61%
DPS 0.66 0.44 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0586 0.0795 0.0752 0.0698 0.0653 0.0609 -2.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.14 1.15 1.09 1.15 0.93 0.81 0.90 -
P/RPS 1.07 1.07 0.99 1.07 0.91 0.81 0.92 10.60%
P/EPS 3.30 3.47 3.18 3.94 3.70 3.53 4.74 -21.46%
EY 30.28 28.78 31.49 25.40 27.00 28.32 21.08 27.33%
DY 10.00 6.61 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 0.80 0.89 0.78 0.72 0.86 20.69%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 18/02/03 26/11/02 26/08/02 17/05/02 28/02/02 28/11/01 -
Price 1.10 1.19 1.10 1.10 1.22 0.90 1.05 -
P/RPS 1.03 1.11 1.00 1.02 1.19 0.90 1.07 -2.51%
P/EPS 3.19 3.59 3.20 3.77 4.86 3.92 5.53 -30.72%
EY 31.38 27.82 31.20 26.56 20.58 25.49 18.07 44.52%
DY 10.36 6.39 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 0.80 0.85 1.02 0.80 1.00 6.56%

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