[TALIWRK] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.31%
YoY- 269.02%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 315,441 300,994 304,856 309,942 299,887 296,351 291,993 5.28%
PBT 67,766 79,446 84,902 131,580 122,950 114,833 124,961 -33.52%
Tax 11,423 74,027 63,233 29,248 27,528 -36,656 -33,397 -
NP 79,189 153,473 148,135 160,828 150,478 78,177 91,564 -9.23%
-
NP to SH 64,204 134,528 127,429 146,699 137,990 71,296 86,549 -18.06%
-
Tax Rate -16.86% -93.18% -74.48% -22.23% -22.39% 31.92% 26.73% -
Total Cost 236,252 147,521 156,721 149,114 149,409 218,174 200,429 11.59%
-
Net Worth 1,085,516 0 1,121,075 1,113,334 1,117,786 1,050,862 1,119,470 -2.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 96,759 96,756 95,066 94,493 92,353 68,166 45,666 65.04%
Div Payout % 150.71% 71.92% 74.60% 64.41% 66.93% 95.61% 52.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,085,516 0 1,121,075 1,113,334 1,117,786 1,050,862 1,119,470 -2.03%
NOSH 1,209,489 1,209,489 1,209,489 1,209,489 1,209,333 1,125,000 1,180,875 1.61%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.10% 50.99% 48.59% 51.89% 50.18% 26.38% 31.36% -
ROE 5.91% 0.00% 11.37% 13.18% 12.34% 6.78% 7.73% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.08 24.89 25.21 25.63 24.80 26.34 24.73 3.61%
EPS 5.31 11.12 10.54 12.13 11.41 6.34 7.33 -19.35%
DPS 8.00 8.00 7.86 7.81 7.64 6.06 3.87 62.34%
NAPS 0.8975 0.00 0.9269 0.9205 0.9243 0.9341 0.948 -3.58%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.61 14.89 15.08 15.34 14.84 14.66 14.45 5.28%
EPS 3.18 6.66 6.30 7.26 6.83 3.53 4.28 -17.98%
DPS 4.79 4.79 4.70 4.68 4.57 3.37 2.26 65.07%
NAPS 0.5371 0.00 0.5547 0.5509 0.5531 0.52 0.5539 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.48 1.61 1.44 1.48 1.42 1.31 1.48 -
P/RPS 5.67 6.47 5.71 5.78 5.73 4.97 5.99 -3.59%
P/EPS 27.88 14.47 13.67 12.20 12.44 20.67 20.19 24.02%
EY 3.59 6.91 7.32 8.20 8.04 4.84 4.95 -19.29%
DY 5.41 4.97 5.46 5.28 5.38 4.63 2.61 62.64%
P/NAPS 1.65 0.00 1.55 1.61 1.54 1.40 1.56 3.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 22/05/17 16/02/17 16/11/16 09/08/16 24/05/16 25/02/16 -
Price 1.47 1.51 1.54 1.51 1.46 1.44 1.56 -
P/RPS 5.64 6.07 6.11 5.89 5.89 5.47 6.31 -7.21%
P/EPS 27.69 13.58 14.62 12.45 12.80 22.72 21.28 19.20%
EY 3.61 7.37 6.84 8.03 7.82 4.40 4.70 -16.14%
DY 5.44 5.30 5.10 5.17 5.23 4.21 2.48 68.90%
P/NAPS 1.64 0.00 1.66 1.64 1.58 1.54 1.65 -0.40%

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