[TALIWRK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.22%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 226,406 255,312 245,835 216,997 190,969 175,276 149,963 31.43%
PBT 59,360 54,000 49,527 50,327 46,657 48,587 48,560 14.25%
Tax -13,076 -15,577 -14,667 -14,797 -13,549 -13,982 -14,089 -4.83%
NP 46,284 38,423 34,860 35,530 33,108 34,605 34,471 21.59%
-
NP to SH 45,757 38,610 35,440 36,172 33,735 34,954 34,569 20.45%
-
Tax Rate 22.03% 28.85% 29.61% 29.40% 29.04% 28.78% 29.01% -
Total Cost 180,122 216,889 210,975 181,467 157,861 140,671 115,492 34.30%
-
Net Worth 351,448 338,474 333,212 330,903 328,983 319,919 316,237 7.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,506 35,662 35,662 35,593 35,593 33,444 33,444 -20.86%
Div Payout % 51.37% 92.37% 100.63% 98.40% 105.51% 95.68% 96.75% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 351,448 338,474 333,212 330,903 328,983 319,919 316,237 7.25%
NOSH 376,404 376,920 375,789 375,899 375,209 373,519 373,493 0.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.44% 15.05% 14.18% 16.37% 17.34% 19.74% 22.99% -
ROE 13.02% 11.41% 10.64% 10.93% 10.25% 10.93% 10.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.15 67.74 65.42 57.73 50.90 46.93 40.15 30.76%
EPS 12.16 10.24 9.43 9.62 8.99 9.36 9.26 19.81%
DPS 6.25 9.50 9.50 9.50 9.50 9.00 9.00 -21.49%
NAPS 0.9337 0.898 0.8867 0.8803 0.8768 0.8565 0.8467 6.70%
Adjusted Per Share Value based on latest NOSH - 375,899
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.23 12.67 12.20 10.76 9.47 8.70 7.44 31.42%
EPS 2.27 1.92 1.76 1.79 1.67 1.73 1.71 20.68%
DPS 1.17 1.77 1.77 1.77 1.77 1.66 1.66 -20.71%
NAPS 0.1743 0.1679 0.1653 0.1642 0.1632 0.1587 0.1569 7.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.80 1.78 2.35 2.18 2.39 2.19 1.75 -
P/RPS 2.99 2.63 3.59 3.78 4.70 4.67 4.36 -22.14%
P/EPS 14.81 17.38 24.92 22.65 26.58 23.40 18.91 -14.97%
EY 6.75 5.75 4.01 4.41 3.76 4.27 5.29 17.55%
DY 3.47 5.34 4.04 4.36 3.97 4.11 5.14 -22.95%
P/NAPS 1.93 1.98 2.65 2.48 2.73 2.56 2.07 -4.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 20/11/07 29/08/07 -
Price 1.88 1.38 1.86 2.00 2.22 2.52 2.10 -
P/RPS 3.13 2.04 2.84 3.46 4.36 5.37 5.23 -28.87%
P/EPS 15.47 13.47 19.72 20.78 24.69 26.93 22.69 -22.44%
EY 6.47 7.42 5.07 4.81 4.05 3.71 4.41 28.96%
DY 3.32 6.88 5.11 4.75 4.28 3.57 4.29 -15.64%
P/NAPS 2.01 1.54 2.10 2.27 2.53 2.94 2.48 -13.01%

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