[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -44.58%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 286,674 209,598 187,108 171,696 150,042 269,832 160,100 10.18%
PBT 47,004 61,582 67,536 57,692 45,250 57,486 51,746 -1.58%
Tax -15,034 -18,832 -15,662 -14,578 -11,712 -16,518 -14,282 0.85%
NP 31,970 42,750 51,874 43,114 33,538 40,968 37,464 -2.60%
-
NP to SH 30,476 43,454 51,422 44,034 32,960 40,968 37,558 -3.41%
-
Tax Rate 31.98% 30.58% 23.19% 25.27% 25.88% 28.73% 27.60% -
Total Cost 254,704 166,848 135,234 128,582 116,504 228,864 122,636 12.94%
-
Net Worth 590,308 527,643 499,814 377,209 358,835 333,269 316,106 10.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 15,050 22,551 22,400 -
Div Payout % - - - - 45.66% 55.05% 59.64% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 590,308 527,643 499,814 377,209 358,835 333,269 316,106 10.95%
NOSH 436,618 436,285 436,519 377,209 376,255 375,853 373,339 2.64%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.15% 20.40% 27.72% 25.11% 22.35% 15.18% 23.40% -
ROE 5.16% 8.24% 10.29% 11.67% 9.19% 12.29% 11.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 65.66 48.04 42.86 45.52 39.88 71.79 42.88 7.35%
EPS 6.98 9.96 11.78 11.68 8.76 10.90 10.06 -5.90%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 6.00 -
NAPS 1.352 1.2094 1.145 1.00 0.9537 0.8867 0.8467 8.10%
Adjusted Per Share Value based on latest NOSH - 365,434
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.22 10.40 9.28 8.52 7.44 13.39 7.94 10.18%
EPS 1.51 2.16 2.55 2.18 1.64 2.03 1.86 -3.41%
DPS 0.00 0.00 0.00 0.00 0.75 1.12 1.11 -
NAPS 0.2928 0.2618 0.2479 0.1871 0.178 0.1653 0.1568 10.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.87 0.78 1.29 1.53 1.73 2.35 1.75 -
P/RPS 1.33 1.62 3.01 3.36 4.34 3.27 4.08 -17.02%
P/EPS 12.46 7.83 10.95 13.11 19.75 21.56 17.40 -5.40%
EY 8.02 12.77 9.13 7.63 5.06 4.64 5.75 5.69%
DY 0.00 0.00 0.00 0.00 2.31 2.55 3.43 -
P/NAPS 0.64 0.64 1.13 1.53 1.81 2.65 2.07 -17.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 29/08/08 29/08/07 -
Price 0.96 0.83 1.17 1.43 1.69 1.86 2.10 -
P/RPS 1.46 1.73 2.73 3.14 4.24 2.59 4.90 -18.25%
P/EPS 13.75 8.33 9.93 12.25 19.29 17.06 20.87 -6.71%
EY 7.27 12.00 10.07 8.16 5.18 5.86 4.79 7.19%
DY 0.00 0.00 0.00 0.00 2.37 3.23 2.86 -
P/NAPS 0.71 0.69 1.02 1.43 1.77 2.10 2.48 -18.80%

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