[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 63.18%
YoY- 49.12%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 178,769 162,633 152,048 144,154 157,403 143,337 104,799 9.30%
PBT 38,296 20,351 37,547 39,558 30,197 23,502 30,791 3.70%
Tax -8,668 -4,621 47,189 -13,736 -10,107 -7,517 -9,416 -1.36%
NP 29,628 15,730 84,736 25,822 20,090 15,985 21,375 5.58%
-
NP to SH 25,023 12,678 75,962 24,522 16,444 15,238 21,727 2.38%
-
Tax Rate 22.63% 22.71% -125.68% 34.72% 33.47% 31.98% 30.58% -
Total Cost 149,141 146,903 67,312 118,332 137,313 127,352 83,424 10.16%
-
Net Worth 1,030,121 1,085,516 1,118,020 872,669 610,303 590,308 527,643 11.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 48,379 48,379 48,383 8,726 - - - -
Div Payout % 193.34% 381.60% 63.69% 35.59% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,030,121 1,085,516 1,118,020 872,669 610,303 590,308 527,643 11.78%
NOSH 1,209,489 1,209,489 1,209,585 436,334 436,180 436,618 436,285 18.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.57% 9.67% 55.73% 17.91% 12.76% 11.15% 20.40% -
ROE 2.43% 1.17% 6.79% 2.81% 2.69% 2.58% 4.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.78 13.45 12.57 33.04 36.09 32.83 24.02 -7.77%
EPS 2.07 1.05 6.28 2.25 3.77 3.49 4.98 -13.60%
DPS 4.00 4.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 0.8517 0.8975 0.9243 2.00 1.3992 1.352 1.2094 -5.67%
Adjusted Per Share Value based on latest NOSH - 437,511
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.85 8.05 7.52 7.13 7.79 7.09 5.19 9.29%
EPS 1.24 0.63 3.76 1.21 0.81 0.75 1.08 2.32%
DPS 2.39 2.39 2.39 0.43 0.00 0.00 0.00 -
NAPS 0.5097 0.5371 0.5532 0.4318 0.302 0.2921 0.2611 11.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.90 1.48 1.42 2.93 1.15 0.87 0.78 -
P/RPS 6.09 11.01 11.30 8.87 3.19 2.65 3.25 11.02%
P/EPS 43.50 141.19 22.61 52.14 30.50 24.93 15.66 18.55%
EY 2.30 0.71 4.42 1.92 3.28 4.01 6.38 -15.63%
DY 4.44 2.70 2.82 0.68 0.00 0.00 0.00 -
P/NAPS 1.06 1.65 1.54 1.47 0.82 0.64 0.64 8.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 -
Price 1.24 1.47 1.46 3.48 1.19 0.96 0.83 -
P/RPS 8.39 10.93 11.61 10.53 3.30 2.92 3.46 15.90%
P/EPS 59.94 140.24 23.25 61.92 31.56 27.51 16.67 23.76%
EY 1.67 0.71 4.30 1.61 3.17 3.64 6.00 -19.18%
DY 3.23 2.72 2.74 0.57 0.00 0.00 0.00 -
P/NAPS 1.46 1.64 1.58 1.74 0.85 0.71 0.69 13.29%

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