[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3258.11%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 144,154 157,403 143,337 104,799 93,554 85,848 75,021 11.49%
PBT 39,558 30,197 23,502 30,791 33,768 28,846 22,625 9.75%
Tax -13,736 -10,107 -7,517 -9,416 -7,831 -7,289 -5,856 15.26%
NP 25,822 20,090 15,985 21,375 25,937 21,557 16,769 7.45%
-
NP to SH 24,522 16,444 15,238 21,727 25,711 22,017 16,480 6.84%
-
Tax Rate 34.72% 33.47% 31.98% 30.58% 23.19% 25.27% 25.88% -
Total Cost 118,332 137,313 127,352 83,424 67,617 64,291 58,252 12.53%
-
Net Worth 872,669 610,303 590,308 527,643 499,814 377,209 358,835 15.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,726 - - - - - 7,525 2.49%
Div Payout % 35.59% - - - - - 45.66% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 872,669 610,303 590,308 527,643 499,814 377,209 358,835 15.95%
NOSH 436,334 436,180 436,618 436,285 436,519 377,209 376,255 2.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.91% 12.76% 11.15% 20.40% 27.72% 25.11% 22.35% -
ROE 2.81% 2.69% 2.58% 4.12% 5.14% 5.84% 4.59% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.04 36.09 32.83 24.02 21.43 22.76 19.94 8.77%
EPS 2.25 3.77 3.49 4.98 5.89 5.84 4.38 -10.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00%
NAPS 2.00 1.3992 1.352 1.2094 1.145 1.00 0.9537 13.13%
Adjusted Per Share Value based on latest NOSH - 436,438
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.15 7.81 7.11 5.20 4.64 4.26 3.72 11.49%
EPS 1.22 0.82 0.76 1.08 1.28 1.09 0.82 6.84%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.37 2.53%
NAPS 0.4329 0.3028 0.2928 0.2618 0.2479 0.1871 0.178 15.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.93 1.15 0.87 0.78 1.29 1.53 1.73 -
P/RPS 8.87 3.19 2.65 3.25 6.02 6.72 8.68 0.36%
P/EPS 52.14 30.50 24.93 15.66 21.90 26.21 39.50 4.73%
EY 1.92 3.28 4.01 6.38 4.57 3.81 2.53 -4.49%
DY 0.68 0.00 0.00 0.00 0.00 0.00 1.16 -8.51%
P/NAPS 1.47 0.82 0.64 0.64 1.13 1.53 1.81 -3.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 -
Price 3.48 1.19 0.96 0.83 1.17 1.43 1.69 -
P/RPS 10.53 3.30 2.92 3.46 5.46 6.28 8.48 3.67%
P/EPS 61.92 31.56 27.51 16.67 19.86 24.50 38.58 8.20%
EY 1.61 3.17 3.64 6.00 5.03 4.08 2.59 -7.61%
DY 0.57 0.00 0.00 0.00 0.00 0.00 1.18 -11.41%
P/NAPS 1.74 0.85 0.71 0.69 1.02 1.43 1.77 -0.28%

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