[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 202.62%
YoY- 16.78%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 157,403 143,337 104,799 93,554 85,848 75,021 134,916 2.60%
PBT 30,197 23,502 30,791 33,768 28,846 22,625 28,743 0.82%
Tax -10,107 -7,517 -9,416 -7,831 -7,289 -5,856 -8,259 3.42%
NP 20,090 15,985 21,375 25,937 21,557 16,769 20,484 -0.32%
-
NP to SH 16,444 15,238 21,727 25,711 22,017 16,480 20,484 -3.59%
-
Tax Rate 33.47% 31.98% 30.58% 23.19% 25.27% 25.88% 28.73% -
Total Cost 137,313 127,352 83,424 67,617 64,291 58,252 114,432 3.08%
-
Net Worth 610,303 590,308 527,643 499,814 377,209 358,835 333,269 10.60%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 7,525 11,275 -
Div Payout % - - - - - 45.66% 55.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 610,303 590,308 527,643 499,814 377,209 358,835 333,269 10.60%
NOSH 436,180 436,618 436,285 436,519 377,209 376,255 375,853 2.51%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.76% 11.15% 20.40% 27.72% 25.11% 22.35% 15.18% -
ROE 2.69% 2.58% 4.12% 5.14% 5.84% 4.59% 6.15% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.09 32.83 24.02 21.43 22.76 19.94 35.90 0.08%
EPS 3.77 3.49 4.98 5.89 5.84 4.38 5.45 -5.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 1.3992 1.352 1.2094 1.145 1.00 0.9537 0.8867 7.89%
Adjusted Per Share Value based on latest NOSH - 436,928
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.81 7.11 5.20 4.64 4.26 3.72 6.69 2.61%
EPS 0.82 0.76 1.08 1.28 1.09 0.82 1.02 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.56 -
NAPS 0.3028 0.2928 0.2618 0.2479 0.1871 0.178 0.1653 10.60%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 0.87 0.78 1.29 1.53 1.73 2.35 -
P/RPS 3.19 2.65 3.25 6.02 6.72 8.68 6.55 -11.29%
P/EPS 30.50 24.93 15.66 21.90 26.21 39.50 43.12 -5.60%
EY 3.28 4.01 6.38 4.57 3.81 2.53 2.32 5.93%
DY 0.00 0.00 0.00 0.00 0.00 1.16 1.28 -
P/NAPS 0.82 0.64 0.64 1.13 1.53 1.81 2.65 -17.75%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 29/08/08 -
Price 1.19 0.96 0.83 1.17 1.43 1.69 1.86 -
P/RPS 3.30 2.92 3.46 5.46 6.28 8.48 5.18 -7.23%
P/EPS 31.56 27.51 16.67 19.86 24.50 38.58 34.13 -1.29%
EY 3.17 3.64 6.00 5.03 4.08 2.59 2.93 1.32%
DY 0.00 0.00 0.00 0.00 0.00 1.18 1.61 -
P/NAPS 0.85 0.71 0.69 1.02 1.43 1.77 2.10 -13.98%

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