[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.84%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 143,337 104,799 93,554 85,848 75,021 134,916 80,050 10.18%
PBT 23,502 30,791 33,768 28,846 22,625 28,743 25,873 -1.58%
Tax -7,517 -9,416 -7,831 -7,289 -5,856 -8,259 -7,141 0.85%
NP 15,985 21,375 25,937 21,557 16,769 20,484 18,732 -2.60%
-
NP to SH 15,238 21,727 25,711 22,017 16,480 20,484 18,779 -3.41%
-
Tax Rate 31.98% 30.58% 23.19% 25.27% 25.88% 28.73% 27.60% -
Total Cost 127,352 83,424 67,617 64,291 58,252 114,432 61,318 12.94%
-
Net Worth 590,308 527,643 499,814 377,209 358,835 333,269 316,106 10.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 7,525 11,275 11,200 -
Div Payout % - - - - 45.66% 55.05% 59.64% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 590,308 527,643 499,814 377,209 358,835 333,269 316,106 10.95%
NOSH 436,618 436,285 436,519 377,209 376,255 375,853 373,339 2.64%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.15% 20.40% 27.72% 25.11% 22.35% 15.18% 23.40% -
ROE 2.58% 4.12% 5.14% 5.84% 4.59% 6.15% 5.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.83 24.02 21.43 22.76 19.94 35.90 21.44 7.35%
EPS 3.49 4.98 5.89 5.84 4.38 5.45 5.03 -5.90%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 3.00 -
NAPS 1.352 1.2094 1.145 1.00 0.9537 0.8867 0.8467 8.10%
Adjusted Per Share Value based on latest NOSH - 365,434
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.11 5.20 4.64 4.26 3.72 6.69 3.97 10.18%
EPS 0.76 1.08 1.28 1.09 0.82 1.02 0.93 -3.30%
DPS 0.00 0.00 0.00 0.00 0.37 0.56 0.56 -
NAPS 0.2928 0.2618 0.2479 0.1871 0.178 0.1653 0.1568 10.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.87 0.78 1.29 1.53 1.73 2.35 1.75 -
P/RPS 2.65 3.25 6.02 6.72 8.68 6.55 8.16 -17.07%
P/EPS 24.93 15.66 21.90 26.21 39.50 43.12 34.79 -5.39%
EY 4.01 6.38 4.57 3.81 2.53 2.32 2.87 5.72%
DY 0.00 0.00 0.00 0.00 1.16 1.28 1.71 -
P/NAPS 0.64 0.64 1.13 1.53 1.81 2.65 2.07 -17.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 29/08/08 29/08/07 -
Price 0.96 0.83 1.17 1.43 1.69 1.86 2.10 -
P/RPS 2.92 3.46 5.46 6.28 8.48 5.18 9.79 -18.24%
P/EPS 27.51 16.67 19.86 24.50 38.58 34.13 41.75 -6.71%
EY 3.64 6.00 5.03 4.08 2.59 2.93 2.40 7.18%
DY 0.00 0.00 0.00 0.00 1.18 1.61 1.43 -
P/NAPS 0.71 0.69 1.02 1.43 1.77 2.10 2.48 -18.80%

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