[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.05%
YoY- 300.43%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 326,892 285,412 300,860 283,428 302,412 258,548 172,384 11.24%
PBT 51,800 41,492 63,316 103,828 49,592 38,924 18,456 18.75%
Tax -11,928 -8,380 -51,556 -38,520 -19,868 -13,872 -16,468 -5.23%
NP 39,872 33,112 11,760 65,308 29,724 25,052 1,988 64.79%
-
NP to SH 30,388 27,496 -900 60,112 15,012 22,548 2,588 50.73%
-
Tax Rate 23.03% 20.20% 81.43% 37.10% 40.06% 35.64% 89.23% -
Total Cost 287,020 252,300 289,100 218,120 272,688 233,496 170,396 9.07%
-
Net Worth 1,036,894 0 1,050,862 873,720 604,494 575,760 495,903 13.07%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 96,759 96,759 90,000 34,948 - - - -
Div Payout % 318.41% 351.90% 0.00% 58.14% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,036,894 0 1,050,862 873,720 604,494 575,760 495,903 13.07%
NOSH 1,209,489 1,209,489 1,125,000 436,860 436,395 436,976 431,333 18.74%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.20% 11.60% 3.91% 23.04% 9.83% 9.69% 1.15% -
ROE 2.93% 0.00% -0.09% 6.88% 2.48% 3.92% 0.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.03 23.60 26.74 64.88 69.30 59.17 39.97 -6.30%
EPS 2.52 2.28 -0.08 5.52 3.44 5.16 0.60 27.00%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 0.8573 0.00 0.9341 2.00 1.3852 1.3176 1.1497 -4.77%
Adjusted Per Share Value based on latest NOSH - 436,860
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.22 14.16 14.92 14.06 15.00 12.83 8.55 11.25%
EPS 1.51 1.36 -0.04 2.98 0.74 1.12 0.13 50.46%
DPS 4.80 4.80 4.46 1.73 0.00 0.00 0.00 -
NAPS 0.5144 0.00 0.5213 0.4334 0.2999 0.2856 0.246 13.07%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.825 1.61 1.31 2.29 1.17 0.82 0.96 -
P/RPS 3.05 6.82 4.90 3.53 1.69 1.39 2.40 4.07%
P/EPS 32.84 70.82 -1,637.50 16.64 34.01 15.89 160.00 -23.18%
EY 3.05 1.41 -0.06 6.01 2.94 6.29 0.63 30.04%
DY 9.70 4.97 6.11 3.49 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 1.40 1.15 0.84 0.62 0.84 2.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 22/05/17 24/05/16 27/05/15 16/05/14 29/05/13 22/05/12 -
Price 0.91 1.51 1.44 2.23 1.17 0.90 0.82 -
P/RPS 3.37 6.40 5.38 3.44 1.69 1.52 2.05 8.63%
P/EPS 36.22 66.42 -1,800.00 16.21 34.01 17.44 136.67 -19.84%
EY 2.76 1.51 -0.06 6.17 2.94 5.73 0.73 24.80%
DY 8.79 5.30 5.56 3.59 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.54 1.12 0.84 0.68 0.71 6.90%

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