[TALIWRK] YoY Annualized Quarter 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- -14.05%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 187,108 171,696 150,042 269,832 160,100 145,978 214,196 -2.22%
PBT 67,536 57,692 45,250 57,486 51,746 55,134 56,870 2.90%
Tax -15,662 -14,578 -11,712 -16,518 -14,282 -15,450 -16,028 -0.38%
NP 51,874 43,114 33,538 40,968 37,464 39,684 40,842 4.06%
-
NP to SH 51,422 44,034 32,960 40,968 37,558 39,732 40,756 3.94%
-
Tax Rate 23.19% 25.27% 25.88% 28.73% 27.60% 28.02% 28.18% -
Total Cost 135,234 128,582 116,504 228,864 122,636 106,294 173,354 -4.05%
-
Net Worth 499,814 377,209 358,835 333,269 316,106 0 177,894 18.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 15,050 22,551 22,400 28,623 10,673 -
Div Payout % - - 45.66% 55.05% 59.64% 72.04% 26.19% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 499,814 377,209 358,835 333,269 316,106 0 177,894 18.77%
NOSH 436,519 377,209 376,255 375,853 373,339 357,797 176,100 16.32%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 27.72% 25.11% 22.35% 15.18% 23.40% 27.18% 19.07% -
ROE 10.29% 11.67% 9.19% 12.29% 11.88% 0.00% 22.91% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 42.86 45.52 39.88 71.79 42.88 40.80 120.41 -15.80%
EPS 11.78 11.68 8.76 10.90 10.06 11.10 11.58 0.28%
DPS 0.00 0.00 4.00 6.00 6.00 8.00 6.00 -
NAPS 1.145 1.00 0.9537 0.8867 0.8467 0.00 1.00 2.28%
Adjusted Per Share Value based on latest NOSH - 375,789
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.28 8.52 7.44 13.39 7.94 7.24 10.63 -2.23%
EPS 2.55 2.18 1.64 2.03 1.86 1.97 2.02 3.95%
DPS 0.00 0.00 0.75 1.12 1.11 1.42 0.53 -
NAPS 0.2479 0.1871 0.178 0.1653 0.1568 0.00 0.0882 18.78%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.29 1.53 1.73 2.35 1.75 1.67 1.25 -
P/RPS 3.01 3.36 4.34 3.27 4.08 4.09 1.04 19.36%
P/EPS 10.95 13.11 19.75 21.56 17.40 15.04 5.46 12.29%
EY 9.13 7.63 5.06 4.64 5.75 6.65 18.33 -10.96%
DY 0.00 0.00 2.31 2.55 3.43 4.79 4.80 -
P/NAPS 1.13 1.53 1.81 2.65 2.07 0.00 1.25 -1.66%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 23/08/10 18/08/09 29/08/08 29/08/07 29/08/06 02/09/05 -
Price 1.17 1.43 1.69 1.86 2.10 1.74 1.30 -
P/RPS 2.73 3.14 4.24 2.59 4.90 4.26 1.08 16.70%
P/EPS 9.93 12.25 19.29 17.06 20.87 15.67 5.67 9.78%
EY 10.07 8.16 5.18 5.86 4.79 6.38 17.62 -8.89%
DY 0.00 0.00 2.37 3.23 2.86 4.60 4.62 -
P/NAPS 1.02 1.43 1.77 2.10 2.48 0.00 1.30 -3.96%

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