[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
02-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 98.21%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 134,916 80,050 72,989 107,098 84,053 64,489 70,385 11.44%
PBT 28,743 25,873 27,567 28,435 30,903 27,262 25,510 2.00%
Tax -8,259 -7,141 -7,725 -8,014 -9,209 -7,852 -7,084 2.58%
NP 20,484 18,732 19,842 20,421 21,694 19,410 18,426 1.77%
-
NP to SH 20,484 18,779 19,866 20,378 21,694 19,410 18,426 1.77%
-
Tax Rate 28.73% 27.60% 28.02% 28.18% 29.80% 28.80% 27.77% -
Total Cost 114,432 61,318 53,147 86,677 62,359 45,079 51,959 14.05%
-
Net Worth 333,269 316,106 0 177,894 222,231 185,865 151,398 14.04%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 11,275 11,200 14,311 5,336 7,936 - 4,459 16.70%
Div Payout % 55.05% 59.64% 72.04% 26.19% 36.59% - 24.20% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 333,269 316,106 0 177,894 222,231 185,865 151,398 14.04%
NOSH 375,853 373,339 357,797 176,100 176,373 117,636 117,363 21.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.18% 23.40% 27.18% 19.07% 25.81% 30.10% 26.18% -
ROE 6.15% 5.94% 0.00% 11.46% 9.76% 10.44% 12.17% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 35.90 21.44 20.40 60.20 47.66 54.82 59.97 -8.18%
EPS 5.45 5.03 5.55 5.79 12.30 16.50 15.70 -16.15%
DPS 3.00 3.00 4.00 3.00 4.50 0.00 3.80 -3.85%
NAPS 0.8867 0.8467 0.00 1.00 1.26 1.58 1.29 -6.05%
Adjusted Per Share Value based on latest NOSH - 176,100
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 6.68 3.96 3.61 5.30 4.16 3.19 3.48 11.46%
EPS 1.01 0.93 0.98 1.01 1.07 0.96 0.91 1.75%
DPS 0.56 0.55 0.71 0.26 0.39 0.00 0.22 16.83%
NAPS 0.1649 0.1564 0.00 0.088 0.11 0.092 0.0749 14.04%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.35 1.75 1.67 1.25 1.34 1.46 1.15 -
P/RPS 6.55 8.16 8.19 2.08 2.81 2.66 1.92 22.67%
P/EPS 43.12 34.79 30.08 10.91 10.89 8.85 7.32 34.35%
EY 2.32 2.87 3.32 9.16 9.18 11.30 13.65 -25.55%
DY 1.28 1.71 2.40 2.40 3.36 0.00 3.30 -14.58%
P/NAPS 2.65 2.07 0.00 1.25 1.06 0.92 0.89 19.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 02/09/05 27/08/04 27/08/03 26/08/02 -
Price 1.86 2.10 1.74 1.30 1.33 1.70 1.10 -
P/RPS 5.18 9.79 8.53 2.16 2.79 3.10 1.83 18.91%
P/EPS 34.13 41.75 31.34 11.35 10.81 10.30 7.01 30.15%
EY 2.93 2.40 3.19 8.81 9.25 9.71 14.27 -23.17%
DY 1.61 1.43 2.30 2.31 3.38 0.00 3.45 -11.91%
P/NAPS 2.10 2.48 0.00 1.30 1.06 1.08 0.85 16.25%

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