[TALIWRK] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.06%
YoY- 35.58%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 168,088 173,111 158,917 226,406 190,969 142,902 196,135 -2.53%
PBT 48,413 42,867 51,046 59,360 46,670 50,254 57,790 -2.90%
Tax -11,976 -14,412 -12,053 -13,076 -13,549 -14,673 -13,734 -2.25%
NP 36,437 28,455 38,993 46,284 33,121 35,581 44,056 -3.11%
-
NP to SH 35,884 28,178 38,561 45,757 33,748 35,656 44,069 -3.36%
-
Tax Rate 24.74% 33.62% 23.61% 22.03% 29.03% 29.20% 23.77% -
Total Cost 131,651 144,656 119,924 180,122 157,848 107,321 152,079 -2.37%
-
Net Worth 528,264 429,921 375,551 351,054 328,051 306,613 274,729 11.50%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,182 5,911 22,605 23,498 35,543 36,514 28,188 -34.70%
Div Payout % 6.08% 20.98% 58.62% 51.36% 105.32% 102.41% 63.96% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 528,264 429,921 375,551 351,054 328,051 306,613 274,729 11.50%
NOSH 436,509 394,097 376,757 375,981 374,146 365,146 352,353 3.63%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.68% 16.44% 24.54% 20.44% 17.34% 24.90% 22.46% -
ROE 6.79% 6.55% 10.27% 13.03% 10.29% 11.63% 16.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.51 43.93 42.18 60.22 51.04 39.14 55.66 -5.95%
EPS 8.22 7.15 10.24 12.17 9.02 9.77 12.51 -6.75%
DPS 0.50 1.50 6.00 6.25 9.50 10.00 8.00 -36.99%
NAPS 1.2102 1.0909 0.9968 0.9337 0.8768 0.8397 0.7797 7.59%
Adjusted Per Share Value based on latest NOSH - 376,404
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.32 8.57 7.86 11.20 9.45 7.07 9.70 -2.52%
EPS 1.78 1.39 1.91 2.26 1.67 1.76 2.18 -3.32%
DPS 0.11 0.29 1.12 1.16 1.76 1.81 1.39 -34.46%
NAPS 0.2614 0.2127 0.1858 0.1737 0.1623 0.1517 0.1359 11.51%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 1.27 1.66 1.80 2.39 1.69 1.30 -
P/RPS 2.60 2.89 3.94 2.99 4.68 4.32 2.34 1.77%
P/EPS 12.16 17.76 16.22 14.79 26.50 17.31 10.39 2.65%
EY 8.22 5.63 6.17 6.76 3.77 5.78 9.62 -2.58%
DY 0.50 1.18 3.61 3.47 3.97 5.92 6.15 -34.16%
P/NAPS 0.83 1.16 1.67 1.93 2.73 2.01 1.67 -10.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 24/02/10 24/02/09 28/02/08 28/02/07 24/02/06 -
Price 1.03 1.20 1.39 1.88 2.22 1.80 1.32 -
P/RPS 2.67 2.73 3.30 3.12 4.35 4.60 2.37 2.00%
P/EPS 12.53 16.78 13.58 15.45 24.61 18.43 10.55 2.90%
EY 7.98 5.96 7.36 6.47 4.06 5.42 9.48 -2.82%
DY 0.49 1.25 4.32 3.32 4.28 5.56 6.06 -34.22%
P/NAPS 0.85 1.10 1.39 2.01 2.53 2.14 1.69 -10.81%

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