[TALIWRK] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -51.08%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 281,812 253,338 168,088 173,111 158,917 226,406 190,969 6.69%
PBT 39,123 61,046 48,413 42,867 51,046 59,360 46,670 -2.89%
Tax -14,031 -18,285 -11,976 -14,412 -12,053 -13,076 -13,549 0.58%
NP 25,092 42,761 36,437 28,455 38,993 46,284 33,121 -4.51%
-
NP to SH 28,009 43,001 35,884 28,178 38,561 45,757 33,748 -3.05%
-
Tax Rate 35.86% 29.95% 24.74% 33.62% 23.61% 22.03% 29.03% -
Total Cost 256,720 210,577 131,651 144,656 119,924 180,122 157,848 8.43%
-
Net Worth 605,510 566,555 528,264 429,921 375,551 351,054 328,051 10.74%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,364 6,548 2,182 5,911 22,605 23,498 35,543 -29.47%
Div Payout % 15.58% 15.23% 6.08% 20.98% 58.62% 51.36% 105.32% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 605,510 566,555 528,264 429,921 375,551 351,054 328,051 10.74%
NOSH 436,466 436,584 436,509 394,097 376,757 375,981 374,146 2.59%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.90% 16.88% 21.68% 16.44% 24.54% 20.44% 17.34% -
ROE 4.63% 7.59% 6.79% 6.55% 10.27% 13.03% 10.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 64.57 58.03 38.51 43.93 42.18 60.22 51.04 3.99%
EPS 6.42 9.85 8.22 7.15 10.24 12.17 9.02 -5.50%
DPS 1.00 1.50 0.50 1.50 6.00 6.25 9.50 -31.26%
NAPS 1.3873 1.2977 1.2102 1.0909 0.9968 0.9337 0.8768 7.93%
Adjusted Per Share Value based on latest NOSH - 443,648
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.98 12.57 8.34 8.59 7.88 11.23 9.47 6.70%
EPS 1.39 2.13 1.78 1.40 1.91 2.27 1.67 -3.00%
DPS 0.22 0.32 0.11 0.29 1.12 1.17 1.76 -29.26%
NAPS 0.3004 0.2811 0.2621 0.2133 0.1863 0.1741 0.1627 10.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.18 0.81 1.00 1.27 1.66 1.80 2.39 -
P/RPS 1.83 1.40 2.60 2.89 3.94 2.99 4.68 -14.47%
P/EPS 18.39 8.22 12.16 17.76 16.22 14.79 26.50 -5.90%
EY 5.44 12.16 8.22 5.63 6.17 6.76 3.77 6.29%
DY 0.85 1.85 0.50 1.18 3.61 3.47 3.97 -22.63%
P/NAPS 0.85 0.62 0.83 1.16 1.67 1.93 2.73 -17.65%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 28/02/08 -
Price 1.20 0.76 1.03 1.20 1.39 1.88 2.22 -
P/RPS 1.86 1.31 2.67 2.73 3.30 3.12 4.35 -13.19%
P/EPS 18.70 7.72 12.53 16.78 13.58 15.45 24.61 -4.46%
EY 5.35 12.96 7.98 5.96 7.36 6.47 4.06 4.70%
DY 0.83 1.97 0.49 1.25 4.32 3.32 4.28 -23.90%
P/NAPS 0.86 0.59 0.85 1.10 1.39 2.01 2.53 -16.44%

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