[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 229.38%

YoY- 97.37%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	127,540	160,355	177,951	178,769	162,633	152,048	144,154	-2.01%
YoY %	-20.46%	-9.89%	-0.46%	9.92%	6.96%	5.48%	-	-
Horiz. %	88.47%	111.24%	123.45%	124.01%	112.82%	105.48%	100.00%	-
PBT	32,897	36,859	35,481	38,296	20,351	37,547	39,558	-3.02%
YoY %	-10.75%	3.88%	-7.35%	88.18%	-45.80%	-5.08%	-	-
Horiz. %	83.16%	93.18%	89.69%	96.81%	51.45%	94.92%	100.00%	-
Tax	-5,875	-7,361	-8,127	-8,668	-4,621	47,189	-13,736	-13.18%
YoY %	20.19%	9.43%	6.24%	-87.58%	-109.79%	443.54%	-	-
Horiz. %	42.77%	53.59%	59.17%	63.10%	33.64%	-343.54%	100.00%	-
NP	27,022	29,498	27,354	29,628	15,730	84,736	25,822	0.75%
YoY %	-8.39%	7.84%	-7.68%	88.35%	-81.44%	228.15%	-	-
Horiz. %	104.65%	114.24%	105.93%	114.74%	60.92%	328.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,954	27,606	22,362	25,023	12,678	75,962	24,522	0.29%
YoY %	-9.61%	23.45%	-10.63%	97.37%	-83.31%	209.77%	-	-
Horiz. %	101.76%	112.58%	91.19%	102.04%	51.70%	309.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.86%	19.97%	22.91%	22.63%	22.71%	-125.68%	34.72%	-
YoY %	-10.57%	-12.83%	1.24%	-0.35%	118.07%	-461.98%	-	-
Horiz. %	51.44%	57.52%	65.99%	65.18%	65.41%	-361.98%	100.00%	-
Total Cost	100,518	130,857	150,597	149,141	146,903	67,312	118,332	-2.68%
YoY %	-23.18%	-13.11%	0.98%	1.52%	118.24%	-43.12%	-	-
Horiz. %	84.95%	110.58%	127.27%	126.04%	124.14%	56.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,118,020	872,669	0.84%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.91%	28.12%	-	-
Horiz. %	105.17%	113.90%	11,773.79%	118.04%	124.39%	128.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	66,521	66,521	48,379	48,379	48,379	48,383	8,726	40.24%
YoY %	0.00%	37.50%	0.00%	0.00%	-0.01%	454.47%	-	-
Horiz. %	762.33%	762.33%	554.42%	554.42%	554.42%	554.47%	100.00%	-
Div Payout %	266.58%	240.97%	216.35%	193.34%	381.60%	63.69%	35.59%	-
YoY %	10.63%	11.38%	11.90%	-49.33%	499.15%	78.95%	-	-
Horiz. %	749.03%	677.07%	607.90%	543.24%	1,072.21%	178.95%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,118,020	872,669	0.84%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.91%	28.12%	-	-
Horiz. %	105.17%	113.90%	11,773.79%	118.04%	124.39%	128.12%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,585	436,334	29.02%
YoY %	0.00%	0.00%	66.67%	0.00%	-0.01%	177.22%	-	-
Horiz. %	461.99%	461.99%	461.99%	277.19%	277.19%	277.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	21.19%	18.40%	15.37%	16.57%	9.67%	55.73%	17.91%	-
YoY %	15.16%	19.71%	-7.24%	71.35%	-82.65%	211.17%	-	-
Horiz. %	118.31%	102.74%	85.82%	92.52%	53.99%	311.17%	100.00%	-
ROE	2.72%	2.78%	0.02%	2.43%	1.17%	6.79%	2.81%	-
YoY %	-2.16%	13,800.00%	-99.18%	107.69%	-82.77%	141.64%	-	-
Horiz. %	96.80%	98.93%	0.71%	86.48%	41.64%	241.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	6.33	7.95	8.83	14.78	13.45	12.57	33.04	-24.05%
YoY %	-20.38%	-9.97%	-40.26%	9.89%	7.00%	-61.96%	-	-
Horiz. %	19.16%	24.06%	26.73%	44.73%	40.71%	38.04%	100.00%	-
EPS	1.24	1.37	1.11	2.07	1.05	6.28	2.25	-9.44%
YoY %	-9.49%	23.42%	-46.38%	97.14%	-83.28%	179.11%	-	-
Horiz. %	55.11%	60.89%	49.33%	92.00%	46.67%	279.11%	100.00%	-
DPS	3.30	3.30	2.40	4.00	4.00	4.00	2.00	8.69%
YoY %	0.00%	37.50%	-40.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	165.00%	165.00%	120.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	0.4553	0.4931	50.97	0.8517	0.8975	0.9243	2.00	-21.84%
YoY %	-7.67%	-99.03%	5,884.50%	-5.10%	-2.90%	-53.78%	-	-
Horiz. %	22.77%	24.65%	2,548.50%	42.59%	44.88%	46.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,209,489
RPS	6.33	7.95	8.83	8.87	8.07	7.54	7.15	-2.00%
YoY %	-20.38%	-9.97%	-0.45%	9.91%	7.03%	5.45%	-	-
Horiz. %	88.53%	111.19%	123.50%	124.06%	112.87%	105.45%	100.00%	-
EPS	1.24	1.37	1.11	1.24	0.63	3.77	1.22	0.27%
YoY %	-9.49%	23.42%	-10.48%	96.83%	-83.29%	209.02%	-	-
Horiz. %	101.64%	112.30%	90.98%	101.64%	51.64%	309.02%	100.00%	-
DPS	3.30	3.30	2.40	2.40	2.40	2.40	0.43	40.40%
YoY %	0.00%	37.50%	0.00%	0.00%	0.00%	458.14%	-	-
Horiz. %	767.44%	767.44%	558.14%	558.14%	558.14%	558.14%	100.00%	-
NAPS	0.4553	0.4931	50.97	0.511	0.5385	0.5546	0.4329	0.84%
YoY %	-7.67%	-99.03%	9,874.56%	-5.11%	-2.90%	28.11%	-	-
Horiz. %	105.17%	113.91%	11,774.08%	118.04%	124.39%	128.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.83	0.84	0.905	0.90	1.48	1.42	2.93	-
P/RPS	13.12	10.56	10.25	6.09	11.01	11.30	8.87	6.73%
YoY %	24.24%	3.02%	68.31%	-44.69%	-2.57%	27.40%	-	-
Horiz. %	147.91%	119.05%	115.56%	68.66%	124.13%	127.40%	100.00%	-
P/EPS	67.05	61.34	81.58	43.50	141.19	22.61	52.14	4.27%
YoY %	9.31%	-24.81%	87.54%	-69.19%	524.46%	-56.64%	-	-
Horiz. %	128.60%	117.64%	156.46%	83.43%	270.79%	43.36%	100.00%	-
EY	1.49	1.63	1.23	2.30	0.71	4.42	1.92	-4.13%
YoY %	-8.59%	32.52%	-46.52%	223.94%	-83.94%	130.21%	-	-
Horiz. %	77.60%	84.90%	64.06%	119.79%	36.98%	230.21%	100.00%	-
DY	3.98	3.93	2.65	4.44	2.70	2.82	0.68	34.20%
YoY %	1.27%	48.30%	-40.32%	64.44%	-4.26%	314.71%	-	-
Horiz. %	585.29%	577.94%	389.71%	652.94%	397.06%	414.71%	100.00%	-
P/NAPS	1.82	1.70	0.02	1.06	1.65	1.54	1.47	3.62%
YoY %	7.06%	8,400.00%	-98.11%	-35.76%	7.14%	4.76%	-	-
Horiz. %	123.81%	115.65%	1.36%	72.11%	112.24%	104.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	19/08/20	27/08/19	27/08/18	16/08/17	09/08/16	19/08/15	-
Price	0.83	0.845	0.90	1.24	1.47	1.46	3.48	-
P/RPS	13.12	10.62	10.20	8.39	10.93	11.61	10.53	3.72%
YoY %	23.54%	4.12%	21.57%	-23.24%	-5.86%	10.26%	-	-
Horiz. %	124.60%	100.85%	96.87%	79.68%	103.80%	110.26%	100.00%	-
P/EPS	67.05	61.70	81.13	59.94	140.24	23.25	61.92	1.33%
YoY %	8.67%	-23.95%	35.35%	-57.26%	503.18%	-62.45%	-	-
Horiz. %	108.28%	99.64%	131.02%	96.80%	226.49%	37.55%	100.00%	-
EY	1.49	1.62	1.23	1.67	0.71	4.30	1.61	-1.28%
YoY %	-8.02%	31.71%	-26.35%	135.21%	-83.49%	167.08%	-	-
Horiz. %	92.55%	100.62%	76.40%	103.73%	44.10%	267.08%	100.00%	-
DY	3.98	3.91	2.67	3.23	2.72	2.74	0.57	38.21%
YoY %	1.79%	46.44%	-17.34%	18.75%	-0.73%	380.70%	-	-
Horiz. %	698.25%	685.96%	468.42%	566.67%	477.19%	480.70%	100.00%	-
P/NAPS	1.82	1.71	0.02	1.46	1.64	1.58	1.74	0.75%
YoY %	6.43%	8,450.00%	-98.63%	-10.98%	3.80%	-9.20%	-	-
Horiz. %	104.60%	98.28%	1.15%	83.91%	94.25%	90.80%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 15:50:00

EMA 5

10 Mins

BUY

2024-07-03 15:45:00

EMA 5

5 Mins

BUY

2024-07-03 15:45:00

ADX

5 Mins

BUY

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

965

MPI

MALAYSIAN PACIFIC INDUSTRIES

957

SALCON

SALCON BHD

949

HLIND

HONG LEONG INDUSTRIES BHD

914

YTLPOWR

YTL POWER INTERNATIONAL BHD

830

JCY

JCY INTERNATIONAL BERHAD

815

GENTING

GENTING BHD

708

PBBANK

PUBLIC BANK BHD

562

NOTION

NOTION VTEC BHD

552

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More