[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 64.69%

YoY- 97.37%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	255,080	320,710	355,902	357,538	325,266	304,096	288,308	-2.01%
YoY %	-20.46%	-9.89%	-0.46%	9.92%	6.96%	5.48%	-	-
Horiz. %	88.47%	111.24%	123.45%	124.01%	112.82%	105.48%	100.00%	-
PBT	65,794	73,718	70,962	76,592	40,702	75,094	79,116	-3.02%
YoY %	-10.75%	3.88%	-7.35%	88.18%	-45.80%	-5.08%	-	-
Horiz. %	83.16%	93.18%	89.69%	96.81%	51.45%	94.92%	100.00%	-
Tax	-11,750	-14,722	-16,254	-17,336	-9,242	94,378	-27,472	-13.18%
YoY %	20.19%	9.43%	6.24%	-87.58%	-109.79%	443.54%	-	-
Horiz. %	42.77%	53.59%	59.17%	63.10%	33.64%	-343.54%	100.00%	-
NP	54,044	58,996	54,708	59,256	31,460	169,472	51,644	0.75%
YoY %	-8.39%	7.84%	-7.68%	88.35%	-81.44%	228.15%	-	-
Horiz. %	104.65%	114.24%	105.93%	114.74%	60.92%	328.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,908	55,212	44,724	50,046	25,356	151,924	49,044	0.29%
YoY %	-9.61%	23.45%	-10.63%	97.37%	-83.31%	209.77%	-	-
Horiz. %	101.76%	112.58%	91.19%	102.04%	51.70%	309.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.86%	19.97%	22.91%	22.63%	22.71%	-125.68%	34.72%	-
YoY %	-10.57%	-12.83%	1.24%	-0.35%	118.07%	-461.98%	-	-
Horiz. %	51.44%	57.52%	65.99%	65.18%	65.41%	-361.98%	100.00%	-
Total Cost	201,036	261,714	301,194	298,282	293,806	134,624	236,664	-2.68%
YoY %	-23.18%	-13.11%	0.98%	1.52%	118.24%	-43.12%	-	-
Horiz. %	84.95%	110.58%	127.27%	126.04%	124.14%	56.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,118,020	872,669	0.84%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.91%	28.12%	-	-
Horiz. %	105.17%	113.90%	11,773.79%	118.04%	124.39%	128.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	133,043	133,043	96,759	96,759	96,759	96,766	17,453	40.24%
YoY %	0.00%	37.50%	0.00%	0.00%	-0.01%	454.44%	-	-
Horiz. %	762.29%	762.29%	554.40%	554.40%	554.40%	554.44%	100.00%	-
Div Payout %	266.58%	240.97%	216.35%	193.34%	381.60%	63.69%	35.59%	-
YoY %	10.63%	11.38%	11.90%	-49.33%	499.15%	78.95%	-	-
Horiz. %	749.03%	677.07%	607.90%	543.24%	1,072.21%	178.95%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,118,020	872,669	0.84%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.91%	28.12%	-	-
Horiz. %	105.17%	113.90%	11,773.79%	118.04%	124.39%	128.12%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,585	436,334	29.02%
YoY %	0.00%	0.00%	66.67%	0.00%	-0.01%	177.22%	-	-
Horiz. %	461.99%	461.99%	461.99%	277.19%	277.19%	277.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	21.19%	18.40%	15.37%	16.57%	9.67%	55.73%	17.91%	-
YoY %	15.16%	19.71%	-7.24%	71.35%	-82.65%	211.17%	-	-
Horiz. %	118.31%	102.74%	85.82%	92.52%	53.99%	311.17%	100.00%	-
ROE	5.44%	5.55%	0.04%	4.86%	2.34%	13.59%	5.62%	-
YoY %	-1.98%	13,775.00%	-99.18%	107.69%	-82.78%	141.81%	-	-
Horiz. %	96.80%	98.75%	0.71%	86.48%	41.64%	241.81%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	12.65	15.91	17.66	29.56	26.89	25.14	66.07	-24.06%
YoY %	-20.49%	-9.91%	-40.26%	9.93%	6.96%	-61.95%	-	-
Horiz. %	19.15%	24.08%	26.73%	44.74%	40.70%	38.05%	100.00%	-
EPS	2.48	2.74	2.22	4.14	2.10	12.56	4.50	-9.44%
YoY %	-9.49%	23.42%	-46.38%	97.14%	-83.28%	179.11%	-	-
Horiz. %	55.11%	60.89%	49.33%	92.00%	46.67%	279.11%	100.00%	-
DPS	6.60	6.60	4.80	8.00	8.00	8.00	4.00	8.69%
YoY %	0.00%	37.50%	-40.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	165.00%	165.00%	120.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	0.4553	0.4931	50.97	0.8517	0.8975	0.9243	2.00	-21.84%
YoY %	-7.67%	-99.03%	5,884.50%	-5.10%	-2.90%	-53.78%	-	-
Horiz. %	22.77%	24.65%	2,548.50%	42.59%	44.88%	46.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,209,489
RPS	12.65	15.91	17.66	17.74	16.14	15.09	14.30	-2.02%
YoY %	-20.49%	-9.91%	-0.45%	9.91%	6.96%	5.52%	-	-
Horiz. %	88.46%	111.26%	123.50%	124.06%	112.87%	105.52%	100.00%	-
EPS	2.48	2.74	2.22	2.48	1.26	7.54	2.43	0.33%
YoY %	-9.49%	23.42%	-10.48%	96.83%	-83.29%	210.29%	-	-
Horiz. %	102.06%	112.76%	91.36%	102.06%	51.85%	310.29%	100.00%	-
DPS	6.60	6.60	4.80	4.80	4.80	4.80	0.87	40.13%
YoY %	0.00%	37.50%	0.00%	0.00%	0.00%	451.72%	-	-
Horiz. %	758.62%	758.62%	551.72%	551.72%	551.72%	551.72%	100.00%	-
NAPS	0.4553	0.4931	50.97	0.511	0.5385	0.5546	0.4329	0.84%
YoY %	-7.67%	-99.03%	9,874.56%	-5.11%	-2.90%	28.11%	-	-
Horiz. %	105.17%	113.91%	11,774.08%	118.04%	124.39%	128.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.83	0.84	0.905	0.90	1.48	1.42	2.93	-
P/RPS	6.56	5.28	5.13	3.04	5.50	5.65	4.43	6.75%
YoY %	24.24%	2.92%	68.75%	-44.73%	-2.65%	27.54%	-	-
Horiz. %	148.08%	119.19%	115.80%	68.62%	124.15%	127.54%	100.00%	-
P/EPS	33.52	30.67	40.79	21.75	70.60	11.31	26.07	4.27%
YoY %	9.29%	-24.81%	87.54%	-69.19%	524.23%	-56.62%	-	-
Horiz. %	128.58%	117.64%	156.46%	83.43%	270.81%	43.38%	100.00%	-
EY	2.98	3.26	2.45	4.60	1.42	8.85	3.84	-4.13%
YoY %	-8.59%	33.06%	-46.74%	223.94%	-83.95%	130.47%	-	-
Horiz. %	77.60%	84.90%	63.80%	119.79%	36.98%	230.47%	100.00%	-
DY	7.95	7.86	5.30	8.89	5.41	5.63	1.37	34.01%
YoY %	1.15%	48.30%	-40.38%	64.33%	-3.91%	310.95%	-	-
Horiz. %	580.29%	573.72%	386.86%	648.91%	394.89%	410.95%	100.00%	-
P/NAPS	1.82	1.70	0.02	1.06	1.65	1.54	1.47	3.62%
YoY %	7.06%	8,400.00%	-98.11%	-35.76%	7.14%	4.76%	-	-
Horiz. %	123.81%	115.65%	1.36%	72.11%	112.24%	104.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	19/08/20	27/08/19	27/08/18	16/08/17	09/08/16	19/08/15	-
Price	0.83	0.845	0.90	1.24	1.47	1.46	3.48	-
P/RPS	6.56	5.31	5.10	4.19	5.47	5.81	5.27	3.71%
YoY %	23.54%	4.12%	21.72%	-23.40%	-5.85%	10.25%	-	-
Horiz. %	124.48%	100.76%	96.77%	79.51%	103.80%	110.25%	100.00%	-
P/EPS	33.52	30.85	40.57	29.97	70.12	11.62	30.96	1.33%
YoY %	8.65%	-23.96%	35.37%	-57.26%	503.44%	-62.47%	-	-
Horiz. %	108.27%	99.64%	131.04%	96.80%	226.49%	37.53%	100.00%	-
EY	2.98	3.24	2.47	3.34	1.43	8.60	3.23	-1.33%
YoY %	-8.02%	31.17%	-26.05%	133.57%	-83.37%	166.25%	-	-
Horiz. %	92.26%	100.31%	76.47%	103.41%	44.27%	266.25%	100.00%	-
DY	7.95	7.81	5.33	6.45	5.44	5.48	1.15	37.98%
YoY %	1.79%	46.53%	-17.36%	18.57%	-0.73%	376.52%	-	-
Horiz. %	691.30%	679.13%	463.48%	560.87%	473.04%	476.52%	100.00%	-
P/NAPS	1.82	1.71	0.02	1.46	1.64	1.58	1.74	0.75%
YoY %	6.43%	8,450.00%	-98.63%	-10.98%	3.80%	-9.20%	-	-
Horiz. %	104.60%	98.28%	1.15%	83.91%	94.25%	90.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos