[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 170.32%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,048 144,154 157,403 143,337 104,799 93,554 85,848 9.98%
PBT 37,547 39,558 30,197 23,502 30,791 33,768 28,846 4.48%
Tax 47,189 -13,736 -10,107 -7,517 -9,416 -7,831 -7,289 -
NP 84,736 25,822 20,090 15,985 21,375 25,937 21,557 25.59%
-
NP to SH 75,962 24,522 16,444 15,238 21,727 25,711 22,017 22.90%
-
Tax Rate -125.68% 34.72% 33.47% 31.98% 30.58% 23.19% 25.27% -
Total Cost 67,312 118,332 137,313 127,352 83,424 67,617 64,291 0.76%
-
Net Worth 1,118,020 872,669 610,303 590,308 527,643 499,814 377,209 19.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 48,383 8,726 - - - - - -
Div Payout % 63.69% 35.59% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,118,020 872,669 610,303 590,308 527,643 499,814 377,209 19.83%
NOSH 1,209,585 436,334 436,180 436,618 436,285 436,519 377,209 21.41%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 55.73% 17.91% 12.76% 11.15% 20.40% 27.72% 25.11% -
ROE 6.79% 2.81% 2.69% 2.58% 4.12% 5.14% 5.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.57 33.04 36.09 32.83 24.02 21.43 22.76 -9.41%
EPS 6.28 2.25 3.77 3.49 4.98 5.89 5.84 1.21%
DPS 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9243 2.00 1.3992 1.352 1.2094 1.145 1.00 -1.30%
Adjusted Per Share Value based on latest NOSH - 436,363
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.52 7.13 7.79 7.09 5.19 4.63 4.25 9.96%
EPS 3.76 1.21 0.81 0.75 1.08 1.27 1.09 22.89%
DPS 2.39 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.4318 0.302 0.2921 0.2611 0.2473 0.1866 19.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.42 2.93 1.15 0.87 0.78 1.29 1.53 -
P/RPS 11.30 8.87 3.19 2.65 3.25 6.02 6.72 9.03%
P/EPS 22.61 52.14 30.50 24.93 15.66 21.90 26.21 -2.43%
EY 4.42 1.92 3.28 4.01 6.38 4.57 3.81 2.50%
DY 2.82 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.47 0.82 0.64 0.64 1.13 1.53 0.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 -
Price 1.46 3.48 1.19 0.96 0.83 1.17 1.43 -
P/RPS 11.61 10.53 3.30 2.92 3.46 5.46 6.28 10.77%
P/EPS 23.25 61.92 31.56 27.51 16.67 19.86 24.50 -0.86%
EY 4.30 1.61 3.17 3.64 6.00 5.03 4.08 0.87%
DY 2.74 0.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 0.85 0.71 0.69 1.02 1.43 1.67%

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