[TALIWRK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.7%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 253,338 168,088 173,111 158,917 226,406 190,969 142,902 10.00%
PBT 61,046 48,413 42,867 51,046 59,360 46,670 50,254 3.29%
Tax -18,285 -11,976 -14,412 -12,053 -13,076 -13,549 -14,673 3.73%
NP 42,761 36,437 28,455 38,993 46,284 33,121 35,581 3.10%
-
NP to SH 43,001 35,884 28,178 38,561 45,757 33,748 35,656 3.16%
-
Tax Rate 29.95% 24.74% 33.62% 23.61% 22.03% 29.03% 29.20% -
Total Cost 210,577 131,651 144,656 119,924 180,122 157,848 107,321 11.87%
-
Net Worth 566,555 528,264 429,921 375,551 351,054 328,051 306,613 10.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,548 2,182 5,911 22,605 23,498 35,543 36,514 -24.88%
Div Payout % 15.23% 6.08% 20.98% 58.62% 51.36% 105.32% 102.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 566,555 528,264 429,921 375,551 351,054 328,051 306,613 10.76%
NOSH 436,584 436,509 394,097 376,757 375,981 374,146 365,146 3.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.88% 21.68% 16.44% 24.54% 20.44% 17.34% 24.90% -
ROE 7.59% 6.79% 6.55% 10.27% 13.03% 10.29% 11.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.03 38.51 43.93 42.18 60.22 51.04 39.14 6.77%
EPS 9.85 8.22 7.15 10.24 12.17 9.02 9.77 0.13%
DPS 1.50 0.50 1.50 6.00 6.25 9.50 10.00 -27.08%
NAPS 1.2977 1.2102 1.0909 0.9968 0.9337 0.8768 0.8397 7.51%
Adjusted Per Share Value based on latest NOSH - 376,513
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.57 8.34 8.59 7.88 11.23 9.47 7.09 10.00%
EPS 2.13 1.78 1.40 1.91 2.27 1.67 1.77 3.13%
DPS 0.32 0.11 0.29 1.12 1.17 1.76 1.81 -25.06%
NAPS 0.2811 0.2621 0.2133 0.1863 0.1741 0.1627 0.1521 10.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 1.00 1.27 1.66 1.80 2.39 1.69 -
P/RPS 1.40 2.60 2.89 3.94 2.99 4.68 4.32 -17.10%
P/EPS 8.22 12.16 17.76 16.22 14.79 26.50 17.31 -11.66%
EY 12.16 8.22 5.63 6.17 6.76 3.77 5.78 13.18%
DY 1.85 0.50 1.18 3.61 3.47 3.97 5.92 -17.60%
P/NAPS 0.62 0.83 1.16 1.67 1.93 2.73 2.01 -17.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.76 1.03 1.20 1.39 1.88 2.22 1.80 -
P/RPS 1.31 2.67 2.73 3.30 3.12 4.35 4.60 -18.87%
P/EPS 7.72 12.53 16.78 13.58 15.45 24.61 18.43 -13.48%
EY 12.96 7.98 5.96 7.36 6.47 4.06 5.42 15.62%
DY 1.97 0.49 1.25 4.32 3.32 4.28 5.56 -15.86%
P/NAPS 0.59 0.85 1.10 1.39 2.01 2.53 2.14 -19.30%

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