[TALIWRK] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.89%
YoY- 50.45%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 291,876 274,879 253,338 226,130 179,333 170,624 168,138 44.48%
PBT 53,756 66,163 61,046 46,149 42,460 38,150 45,437 11.87%
Tax -16,386 -17,636 -18,285 -15,026 -13,561 -12,554 -11,976 23.26%
NP 37,370 48,527 42,761 31,123 28,899 25,596 33,461 7.65%
-
NP to SH 36,511 47,991 43,001 30,917 28,924 25,059 32,908 7.17%
-
Tax Rate 30.48% 26.66% 29.95% 32.56% 31.94% 32.91% 26.36% -
Total Cost 254,506 226,352 210,577 195,007 150,434 145,028 134,677 52.91%
-
Net Worth 589,963 575,760 436,858 532,493 527,829 495,903 498,670 11.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,552 6,552 6,552 2,149 2,149 2,149 2,149 110.40%
Div Payout % 17.95% 13.65% 15.24% 6.95% 7.43% 8.58% 6.53% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 589,963 575,760 436,858 532,493 527,829 495,903 498,670 11.87%
NOSH 436,363 436,976 436,858 436,935 436,438 431,333 429,999 0.98%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.80% 17.65% 16.88% 13.76% 16.11% 15.00% 19.90% -
ROE 6.19% 8.34% 9.84% 5.81% 5.48% 5.05% 6.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.89 62.90 57.99 51.75 41.09 39.56 39.10 43.08%
EPS 8.37 10.98 9.84 7.08 6.63 5.81 7.65 6.18%
DPS 1.50 1.50 1.50 0.50 0.50 0.50 0.50 108.14%
NAPS 1.352 1.3176 1.00 1.2187 1.2094 1.1497 1.1597 10.77%
Adjusted Per Share Value based on latest NOSH - 436,935
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.44 13.60 12.53 11.19 8.87 8.44 8.32 44.46%
EPS 1.81 2.37 2.13 1.53 1.43 1.24 1.63 7.23%
DPS 0.32 0.32 0.32 0.11 0.11 0.11 0.11 103.91%
NAPS 0.2919 0.2849 0.2162 0.2635 0.2612 0.2454 0.2467 11.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.87 0.82 0.81 0.82 0.78 0.96 1.00 -
P/RPS 1.30 1.30 1.40 1.58 1.90 2.43 2.56 -36.37%
P/EPS 10.40 7.47 8.23 11.59 11.77 16.52 13.07 -14.14%
EY 9.62 13.39 12.15 8.63 8.50 6.05 7.65 16.52%
DY 1.72 1.83 1.85 0.61 0.64 0.52 0.50 128.05%
P/NAPS 0.64 0.62 0.81 0.67 0.64 0.84 0.86 -17.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 23/11/12 28/08/12 22/05/12 27/02/12 -
Price 0.96 0.90 0.76 0.86 0.83 0.82 1.03 -
P/RPS 1.44 1.43 1.31 1.66 2.02 2.07 2.63 -33.09%
P/EPS 11.47 8.19 7.72 12.15 12.52 14.11 13.46 -10.12%
EY 8.72 12.20 12.95 8.23 7.98 7.08 7.43 11.27%
DY 1.56 1.67 1.97 0.58 0.60 0.61 0.49 116.56%
P/NAPS 0.71 0.68 0.76 0.71 0.69 0.71 0.89 -13.99%

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