[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1579.06%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 288,308 314,806 286,674 209,598 187,108 171,696 150,042 11.49%
PBT 79,116 60,394 47,004 61,582 67,536 57,692 45,250 9.75%
Tax -27,472 -20,214 -15,034 -18,832 -15,662 -14,578 -11,712 15.26%
NP 51,644 40,180 31,970 42,750 51,874 43,114 33,538 7.45%
-
NP to SH 49,044 32,888 30,476 43,454 51,422 44,034 32,960 6.84%
-
Tax Rate 34.72% 33.47% 31.98% 30.58% 23.19% 25.27% 25.88% -
Total Cost 236,664 274,626 254,704 166,848 135,234 128,582 116,504 12.53%
-
Net Worth 872,669 610,303 590,308 527,643 499,814 377,209 358,835 15.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,453 - - - - - 15,050 2.49%
Div Payout % 35.59% - - - - - 45.66% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 872,669 610,303 590,308 527,643 499,814 377,209 358,835 15.95%
NOSH 436,334 436,180 436,618 436,285 436,519 377,209 376,255 2.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.91% 12.76% 11.15% 20.40% 27.72% 25.11% 22.35% -
ROE 5.62% 5.39% 5.16% 8.24% 10.29% 11.67% 9.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.07 72.17 65.66 48.04 42.86 45.52 39.88 8.77%
EPS 4.50 7.54 6.98 9.96 11.78 11.68 8.76 -10.50%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 4.00 0.00%
NAPS 2.00 1.3992 1.352 1.2094 1.145 1.00 0.9537 13.13%
Adjusted Per Share Value based on latest NOSH - 436,438
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.30 15.62 14.22 10.40 9.28 8.52 7.44 11.49%
EPS 2.43 1.63 1.51 2.16 2.55 2.18 1.64 6.76%
DPS 0.87 0.00 0.00 0.00 0.00 0.00 0.75 2.50%
NAPS 0.4329 0.3028 0.2928 0.2618 0.2479 0.1871 0.178 15.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.93 1.15 0.87 0.78 1.29 1.53 1.73 -
P/RPS 4.43 1.59 1.33 1.62 3.01 3.36 4.34 0.34%
P/EPS 26.07 15.25 12.46 7.83 10.95 13.11 19.75 4.73%
EY 3.84 6.56 8.02 12.77 9.13 7.63 5.06 -4.49%
DY 1.37 0.00 0.00 0.00 0.00 0.00 2.31 -8.33%
P/NAPS 1.47 0.82 0.64 0.64 1.13 1.53 1.81 -3.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 -
Price 3.48 1.19 0.96 0.83 1.17 1.43 1.69 -
P/RPS 5.27 1.65 1.46 1.73 2.73 3.14 4.24 3.68%
P/EPS 30.96 15.78 13.75 8.33 9.93 12.25 19.29 8.20%
EY 3.23 6.34 7.27 12.00 10.07 8.16 5.18 -7.56%
DY 1.15 0.00 0.00 0.00 0.00 0.00 2.37 -11.34%
P/NAPS 1.74 0.85 0.71 0.69 1.02 1.43 1.77 -0.28%

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