[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 35.16%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 304,096 288,308 314,806 286,674 209,598 187,108 171,696 9.98%
PBT 75,094 79,116 60,394 47,004 61,582 67,536 57,692 4.48%
Tax 94,378 -27,472 -20,214 -15,034 -18,832 -15,662 -14,578 -
NP 169,472 51,644 40,180 31,970 42,750 51,874 43,114 25.59%
-
NP to SH 151,924 49,044 32,888 30,476 43,454 51,422 44,034 22.90%
-
Tax Rate -125.68% 34.72% 33.47% 31.98% 30.58% 23.19% 25.27% -
Total Cost 134,624 236,664 274,626 254,704 166,848 135,234 128,582 0.76%
-
Net Worth 1,118,020 872,669 610,303 590,308 527,643 499,814 377,209 19.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 96,766 17,453 - - - - - -
Div Payout % 63.69% 35.59% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,118,020 872,669 610,303 590,308 527,643 499,814 377,209 19.83%
NOSH 1,209,585 436,334 436,180 436,618 436,285 436,519 377,209 21.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 55.73% 17.91% 12.76% 11.15% 20.40% 27.72% 25.11% -
ROE 13.59% 5.62% 5.39% 5.16% 8.24% 10.29% 11.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.14 66.07 72.17 65.66 48.04 42.86 45.52 -9.41%
EPS 12.56 4.50 7.54 6.98 9.96 11.78 11.68 1.21%
DPS 8.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9243 2.00 1.3992 1.352 1.2094 1.145 1.00 -1.30%
Adjusted Per Share Value based on latest NOSH - 436,363
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.09 14.30 15.62 14.22 10.40 9.28 8.52 9.98%
EPS 7.54 2.43 1.63 1.51 2.16 2.55 2.18 22.95%
DPS 4.80 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5546 0.4329 0.3028 0.2928 0.2618 0.2479 0.1871 19.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.42 2.93 1.15 0.87 0.78 1.29 1.53 -
P/RPS 5.65 4.43 1.59 1.33 1.62 3.01 3.36 9.03%
P/EPS 11.31 26.07 15.25 12.46 7.83 10.95 13.11 -2.42%
EY 8.85 3.84 6.56 8.02 12.77 9.13 7.63 2.50%
DY 5.63 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.47 0.82 0.64 0.64 1.13 1.53 0.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 -
Price 1.46 3.48 1.19 0.96 0.83 1.17 1.43 -
P/RPS 5.81 5.27 1.65 1.46 1.73 2.73 3.14 10.78%
P/EPS 11.62 30.96 15.78 13.75 8.33 9.93 12.25 -0.87%
EY 8.60 3.23 6.34 7.27 12.00 10.07 8.16 0.87%
DY 5.48 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 0.85 0.71 0.69 1.02 1.43 1.67%

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