[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
09-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 33860.89%
YoY- 209.77%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 177,951 178,769 162,633 152,048 144,154 157,403 143,337 3.66%
PBT 35,481 38,296 20,351 37,547 39,558 30,197 23,502 7.10%
Tax -8,127 -8,668 -4,621 47,189 -13,736 -10,107 -7,517 1.30%
NP 27,354 29,628 15,730 84,736 25,822 20,090 15,985 9.36%
-
NP to SH 22,362 25,023 12,678 75,962 24,522 16,444 15,238 6.59%
-
Tax Rate 22.91% 22.63% 22.71% -125.68% 34.72% 33.47% 31.98% -
Total Cost 150,597 149,141 146,903 67,312 118,332 137,313 127,352 2.83%
-
Net Worth 102,746,224 1,030,121 1,085,516 1,118,020 872,669 610,303 590,308 136.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 48,379 48,379 48,379 48,383 8,726 - - -
Div Payout % 216.35% 193.34% 381.60% 63.69% 35.59% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 102,746,224 1,030,121 1,085,516 1,118,020 872,669 610,303 590,308 136.19%
NOSH 2,015,817 1,209,489 1,209,489 1,209,585 436,334 436,180 436,618 29.02%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 15.37% 16.57% 9.67% 55.73% 17.91% 12.76% 11.15% -
ROE 0.02% 2.43% 1.17% 6.79% 2.81% 2.69% 2.58% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.83 14.78 13.45 12.57 33.04 36.09 32.83 -19.64%
EPS 1.11 2.07 1.05 6.28 2.25 3.77 3.49 -17.37%
DPS 2.40 4.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 50.97 0.8517 0.8975 0.9243 2.00 1.3992 1.352 83.06%
Adjusted Per Share Value based on latest NOSH - 1,209,333
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.80 8.85 8.05 7.52 7.13 7.79 7.09 3.66%
EPS 1.11 1.24 0.63 3.76 1.21 0.81 0.75 6.74%
DPS 2.39 2.39 2.39 2.39 0.43 0.00 0.00 -
NAPS 50.8372 0.5097 0.5371 0.5532 0.4318 0.302 0.2921 136.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.905 0.90 1.48 1.42 2.93 1.15 0.87 -
P/RPS 10.25 6.09 11.01 11.30 8.87 3.19 2.65 25.27%
P/EPS 81.58 43.50 141.19 22.61 52.14 30.50 24.93 21.83%
EY 1.23 2.30 0.71 4.42 1.92 3.28 4.01 -17.87%
DY 2.65 4.44 2.70 2.82 0.68 0.00 0.00 -
P/NAPS 0.02 1.06 1.65 1.54 1.47 0.82 0.64 -43.86%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 28/08/13 -
Price 0.90 1.24 1.47 1.46 3.48 1.19 0.96 -
P/RPS 10.20 8.39 10.93 11.61 10.53 3.30 2.92 23.16%
P/EPS 81.13 59.94 140.24 23.25 61.92 31.56 27.51 19.74%
EY 1.23 1.67 0.71 4.30 1.61 3.17 3.64 -16.53%
DY 2.67 3.23 2.72 2.74 0.57 0.00 0.00 -
P/NAPS 0.02 1.46 1.64 1.58 1.74 0.85 0.71 -44.82%

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