[TALIWRK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -16.78%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 374,128 299,384 262,476 337,008 355,496 326,892 285,412 4.61%
PBT 62,640 68,164 66,908 84,612 73,904 51,800 41,492 7.10%
Tax -15,940 -22,172 -11,864 -14,728 -17,464 -11,928 -8,380 11.30%
NP 46,700 45,992 55,044 69,884 56,440 39,872 33,112 5.89%
-
NP to SH 40,236 42,336 49,552 63,620 46,600 30,388 27,496 6.54%
-
Tax Rate 25.45% 32.53% 17.73% 17.41% 23.63% 23.03% 20.20% -
Total Cost 327,428 253,392 207,432 267,124 299,056 287,020 252,300 4.43%
-
Net Worth 764,196 882,121 938,564 1,015,568 1,040,968 1,036,894 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 133,043 133,043 133,043 133,043 96,759 96,759 96,759 5.44%
Div Payout % 330.66% 314.26% 268.49% 209.12% 207.64% 318.41% 351.90% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 764,196 882,121 938,564 1,015,568 1,040,968 1,036,894 0 -
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 8.88%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.48% 15.36% 20.97% 20.74% 15.88% 12.20% 11.60% -
ROE 5.27% 4.80% 5.28% 6.26% 4.48% 2.93% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.56 14.85 13.02 16.72 17.64 27.03 23.60 -3.92%
EPS 2.00 2.12 2.44 3.16 2.32 2.52 2.28 -2.15%
DPS 6.60 6.60 6.60 6.60 4.80 8.00 8.00 -3.15%
NAPS 0.3791 0.4376 0.4656 0.5038 0.5164 0.8573 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,015,817
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.51 14.81 12.99 16.67 17.59 16.17 14.12 4.61%
EPS 1.99 2.09 2.45 3.15 2.31 1.50 1.36 6.54%
DPS 6.58 6.58 6.58 6.58 4.79 4.79 4.79 5.43%
NAPS 0.3781 0.4365 0.4644 0.5025 0.5151 0.513 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.85 0.93 0.83 0.74 0.89 0.825 1.61 -
P/RPS 4.58 6.26 6.37 4.43 5.05 3.05 6.82 -6.41%
P/EPS 42.58 44.28 33.77 23.45 38.50 32.84 70.82 -8.12%
EY 2.35 2.26 2.96 4.26 2.60 3.05 1.41 8.88%
DY 7.76 7.10 7.95 8.92 5.39 9.70 4.97 7.70%
P/NAPS 2.24 2.13 1.78 1.47 1.72 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 26/05/22 19/05/21 13/05/20 28/05/19 22/05/18 22/05/17 -
Price 0.83 0.96 0.84 0.83 0.975 0.91 1.51 -
P/RPS 4.47 6.46 6.45 4.96 5.53 3.37 6.40 -5.80%
P/EPS 41.58 45.71 34.17 26.30 42.18 36.22 66.42 -7.50%
EY 2.40 2.19 2.93 3.80 2.37 2.76 1.51 8.02%
DY 7.95 6.88 7.86 7.95 4.92 8.79 5.30 6.98%
P/NAPS 2.19 2.19 1.80 1.65 1.89 1.06 0.00 -

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
Post a Comment