[TALIWRK] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -2.02%

YoY- 2.52%

Quarter Report

Taliworks - 2QFY08.pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	197,807	226,406	255,312	245,835	216,997	190,969	175,276	8.38%
YoY %	-12.63%	-11.32%	3.86%	13.29%	13.63%	8.95%	-	-
Horiz. %	112.85%	129.17%	145.66%	140.26%	123.80%	108.95%	100.00%	-
PBT	53,929	59,360	54,000	49,527	50,327	46,657	48,587	7.19%
YoY %	-9.15%	9.93%	9.03%	-1.59%	7.87%	-3.97%	-	-
Horiz. %	110.99%	122.17%	111.14%	101.93%	103.58%	96.03%	100.00%	-
Tax	-11,038	-13,076	-15,577	-14,667	-14,797	-13,549	-13,982	-14.57%
YoY %	15.59%	16.06%	-6.20%	0.88%	-9.21%	3.10%	-	-
Horiz. %	78.94%	93.52%	111.41%	104.90%	105.83%	96.90%	100.00%	-
NP	42,891	46,284	38,423	34,860	35,530	33,108	34,605	15.37%
YoY %	-7.33%	20.46%	10.22%	-1.89%	7.32%	-4.33%	-	-
Horiz. %	123.94%	133.75%	111.03%	100.74%	102.67%	95.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,263	45,757	38,610	35,440	36,172	33,735	34,954	13.48%
YoY %	-7.64%	18.51%	8.94%	-2.02%	7.22%	-3.49%	-	-
Horiz. %	120.91%	130.91%	110.46%	101.39%	103.48%	96.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	22.03%	28.85%	29.61%	29.40%	29.04%	28.78%	-
YoY %	-7.08%	-23.64%	-2.57%	0.71%	1.24%	0.90%	-	-
Horiz. %	71.13%	76.55%	100.24%	102.88%	102.15%	100.90%	100.00%	-
Total Cost	154,916	180,122	216,889	210,975	181,467	157,861	140,671	6.63%
YoY %	-13.99%	-16.95%	2.80%	16.26%	14.95%	12.22%	-	-
Horiz. %	110.13%	128.04%	154.18%	149.98%	129.00%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,363	351,448	338,474	333,212	330,903	328,983	319,919	7.04%
YoY %	0.83%	3.83%	1.58%	0.70%	0.58%	2.83%	-	-
Horiz. %	110.77%	109.86%	105.80%	104.16%	103.43%	102.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	23,506	23,506	35,662	35,662	35,593	35,593	33,444	-20.93%
YoY %	0.00%	-34.09%	0.00%	0.19%	0.00%	6.43%	-	-
Horiz. %	70.28%	70.28%	106.63%	106.63%	106.43%	106.43%	100.00%	-
Div Payout %	55.62%	51.37%	92.37%	100.63%	98.40%	105.51%	95.68%	-
YoY %	8.27%	-44.39%	-8.21%	2.27%	-6.74%	10.27%	-	-
Horiz. %	58.13%	53.69%	96.54%	105.17%	102.84%	110.27%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	354,363	351,448	338,474	333,212	330,903	328,983	319,919	7.04%
YoY %	0.83%	3.83%	1.58%	0.70%	0.58%	2.83%	-	-
Horiz. %	110.77%	109.86%	105.80%	104.16%	103.43%	102.83%	100.00%	-
NOSH	375,982	376,404	376,920	375,789	375,899	375,209	373,519	0.43%
YoY %	-0.11%	-0.14%	0.30%	-0.03%	0.18%	0.45%	-	-
Horiz. %	100.66%	100.77%	100.91%	100.61%	100.64%	100.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	21.68%	20.44%	15.05%	14.18%	16.37%	17.34%	19.74%	-
YoY %	6.07%	35.81%	6.14%	-13.38%	-5.59%	-12.16%	-	-
Horiz. %	109.83%	103.55%	76.24%	71.83%	82.93%	87.84%	100.00%	-
ROE	11.93%	13.02%	11.41%	10.64%	10.93%	10.25%	10.93%	-
YoY %	-8.37%	14.11%	7.24%	-2.65%	6.63%	-6.22%	-	-
Horiz. %	109.15%	119.12%	104.39%	97.35%	100.00%	93.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	52.61	60.15	67.74	65.42	57.73	50.90	46.93	7.90%
YoY %	-12.54%	-11.20%	3.55%	13.32%	13.42%	8.46%	-	-
Horiz. %	112.10%	128.17%	144.34%	139.40%	123.01%	108.46%	100.00%	-
EPS	11.24	12.16	10.24	9.43	9.62	8.99	9.36	12.96%
YoY %	-7.57%	18.75%	8.59%	-1.98%	7.01%	-3.95%	-	-
Horiz. %	120.09%	129.91%	109.40%	100.75%	102.78%	96.05%	100.00%	-
DPS	6.25	6.25	9.50	9.50	9.50	9.50	9.00	-21.56%
YoY %	0.00%	-34.21%	0.00%	0.00%	0.00%	5.56%	-	-
Horiz. %	69.44%	69.44%	105.56%	105.56%	105.56%	105.56%	100.00%	-
NAPS	0.9425	0.9337	0.898	0.8867	0.8803	0.8768	0.8565	6.58%
YoY %	0.94%	3.98%	1.27%	0.73%	0.40%	2.37%	-	-
Horiz. %	110.04%	109.01%	104.85%	103.53%	102.78%	102.37%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 375,789
RPS	9.79	11.20	12.63	12.16	10.74	9.45	8.67	8.42%
YoY %	-12.59%	-11.32%	3.87%	13.22%	13.65%	9.00%	-	-
Horiz. %	112.92%	129.18%	145.67%	140.25%	123.88%	109.00%	100.00%	-
EPS	2.09	2.26	1.91	1.75	1.79	1.67	1.73	13.41%
YoY %	-7.52%	18.32%	9.14%	-2.23%	7.19%	-3.47%	-	-
Horiz. %	120.81%	130.64%	110.40%	101.16%	103.47%	96.53%	100.00%	-
DPS	1.16	1.16	1.76	1.76	1.76	1.76	1.65	-20.91%
YoY %	0.00%	-34.09%	0.00%	0.00%	0.00%	6.67%	-	-
Horiz. %	70.30%	70.30%	106.67%	106.67%	106.67%	106.67%	100.00%	-
NAPS	0.1753	0.1739	0.1675	0.1649	0.1637	0.1628	0.1583	7.03%
YoY %	0.81%	3.82%	1.58%	0.73%	0.55%	2.84%	-	-
Horiz. %	110.74%	109.85%	105.81%	104.17%	103.41%	102.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.78	1.80	1.78	2.35	2.18	2.39	2.19	-
P/RPS	3.38	2.99	2.63	3.59	3.78	4.70	4.67	-19.37%
YoY %	13.04%	13.69%	-26.74%	-5.03%	-19.57%	0.64%	-	-
Horiz. %	72.38%	64.03%	56.32%	76.87%	80.94%	100.64%	100.00%	-
P/EPS	15.84	14.81	17.38	24.92	22.65	26.58	23.40	-22.88%
YoY %	6.95%	-14.79%	-30.26%	10.02%	-14.79%	13.59%	-	-
Horiz. %	67.69%	63.29%	74.27%	106.50%	96.79%	113.59%	100.00%	-
EY	6.31	6.75	5.75	4.01	4.41	3.76	4.27	29.70%
YoY %	-6.52%	17.39%	43.39%	-9.07%	17.29%	-11.94%	-	-
Horiz. %	147.78%	158.08%	134.66%	93.91%	103.28%	88.06%	100.00%	-
DY	3.51	3.47	5.34	4.04	4.36	3.97	4.11	-9.97%
YoY %	1.15%	-35.02%	32.18%	-7.34%	9.82%	-3.41%	-	-
Horiz. %	85.40%	84.43%	129.93%	98.30%	106.08%	96.59%	100.00%	-
P/NAPS	1.89	1.93	1.98	2.65	2.48	2.73	2.56	-18.29%
YoY %	-2.07%	-2.53%	-25.28%	6.85%	-9.16%	6.64%	-	-
Horiz. %	73.83%	75.39%	77.34%	103.52%	96.88%	106.64%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	24/02/09	25/11/08	29/08/08	28/05/08	28/02/08	20/11/07	-
Price	1.70	1.88	1.38	1.86	2.00	2.22	2.52	-
P/RPS	3.23	3.13	2.04	2.84	3.46	4.36	5.37	-28.72%
YoY %	3.19%	53.43%	-28.17%	-17.92%	-20.64%	-18.81%	-	-
Horiz. %	60.15%	58.29%	37.99%	52.89%	64.43%	81.19%	100.00%	-
P/EPS	15.12	15.47	13.47	19.72	20.78	24.69	26.93	-31.91%
YoY %	-2.26%	14.85%	-31.69%	-5.10%	-15.84%	-8.32%	-	-
Horiz. %	56.15%	57.45%	50.02%	73.23%	77.16%	91.68%	100.00%	-
EY	6.61	6.47	7.42	5.07	4.81	4.05	3.71	46.91%
YoY %	2.16%	-12.80%	46.35%	5.41%	18.77%	9.16%	-	-
Horiz. %	178.17%	174.39%	200.00%	136.66%	129.65%	109.16%	100.00%	-
DY	3.68	3.32	6.88	5.11	4.75	4.28	3.57	2.04%
YoY %	10.84%	-51.74%	34.64%	7.58%	10.98%	19.89%	-	-
Horiz. %	103.08%	93.00%	192.72%	143.14%	133.05%	119.89%	100.00%	-
P/NAPS	1.80	2.01	1.54	2.10	2.27	2.53	2.94	-27.87%
YoY %	-10.45%	30.52%	-26.67%	-7.49%	-10.28%	-13.95%	-	-
Horiz. %	61.22%	68.37%	52.38%	71.43%	77.21%	86.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos