[TALIWRK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -87.15%
YoY- -86.95%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 299,887 296,351 291,993 332,117 340,665 349,168 353,914 -10.46%
PBT 122,950 114,833 124,961 62,017 326,555 330,753 317,194 -46.86%
Tax 27,528 -36,656 -33,397 -18,493 -17,665 -18,699 -14,036 -
NP 150,478 78,177 91,564 43,524 308,890 312,054 303,158 -37.33%
-
NP to SH 137,990 71,296 86,549 39,754 309,327 312,524 301,249 -40.60%
-
Tax Rate -22.39% 31.92% 26.73% 29.82% 5.41% 5.65% 4.43% -
Total Cost 149,409 218,174 200,429 288,593 31,775 37,114 50,756 105.53%
-
Net Worth 1,117,786 1,050,862 1,119,470 996,393 875,023 873,720 438,437 86.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 92,353 68,166 45,666 22,048 - - - -
Div Payout % 66.93% 95.61% 52.76% 55.46% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,117,786 1,050,862 1,119,470 996,393 875,023 873,720 438,437 86.73%
NOSH 1,209,333 1,125,000 1,180,875 439,815 437,511 436,860 438,437 96.80%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 50.18% 26.38% 31.36% 13.11% 90.67% 89.37% 85.66% -
ROE 12.34% 6.78% 7.73% 3.99% 35.35% 35.77% 68.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.80 26.34 24.73 30.13 77.86 79.93 80.72 -54.50%
EPS 11.41 6.34 7.33 3.61 70.70 71.54 68.71 -69.82%
DPS 7.64 6.06 3.87 2.00 0.00 0.00 0.00 -
NAPS 0.9243 0.9341 0.948 0.9038 2.00 2.00 1.00 -5.11%
Adjusted Per Share Value based on latest NOSH - 439,815
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.84 14.66 14.45 16.43 16.86 17.28 17.51 -10.45%
EPS 6.83 3.53 4.28 1.97 15.31 15.46 14.91 -40.60%
DPS 4.57 3.37 2.26 1.09 0.00 0.00 0.00 -
NAPS 0.5531 0.52 0.5539 0.493 0.4329 0.4323 0.2169 86.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.42 1.31 1.48 3.48 2.93 2.29 1.95 -
P/RPS 5.73 4.97 5.99 11.55 3.76 2.87 2.42 77.74%
P/EPS 12.44 20.67 20.19 96.51 4.14 3.20 2.84 167.95%
EY 8.04 4.84 4.95 1.04 24.13 31.24 35.24 -62.69%
DY 5.38 4.63 2.61 0.57 0.00 0.00 0.00 -
P/NAPS 1.54 1.40 1.56 3.85 1.47 1.15 1.95 -14.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 09/08/16 24/05/16 25/02/16 26/11/15 19/08/15 27/05/15 12/02/15 -
Price 1.46 1.44 1.56 1.54 3.48 2.23 2.11 -
P/RPS 5.89 5.47 6.31 5.11 4.47 2.79 2.61 72.13%
P/EPS 12.80 22.72 21.28 42.71 4.92 3.12 3.07 159.27%
EY 7.82 4.40 4.70 2.34 20.32 32.08 32.56 -61.39%
DY 5.23 4.21 2.48 1.30 0.00 0.00 0.00 -
P/NAPS 1.58 1.54 1.65 1.70 1.74 1.12 2.11 -17.55%

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