[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	6.31	7.93	8.80	8.85	8.05	7.52	7.13	-2.01%
YoY %	-20.43%	-9.89%	-0.56%	9.94%	7.05%	5.47%	-	-
Horiz. %	88.50%	111.22%	123.42%	124.12%	112.90%	105.47%	100.00%	-
EPS	1.23	1.37	1.11	1.24	0.63	3.76	1.21	0.27%
YoY %	-10.22%	23.42%	-10.48%	96.83%	-83.24%	210.74%	-	-
Horiz. %	101.65%	113.22%	91.74%	102.48%	52.07%	310.74%	100.00%	-
DPS	3.29	3.29	2.39	2.39	2.39	2.39	0.43	40.33%
YoY %	0.00%	37.66%	0.00%	0.00%	0.00%	455.81%	-	-
Horiz. %	765.12%	765.12%	555.81%	555.81%	555.81%	555.81%	100.00%	-
NAPS	0.4541	0.4918	50.8372	0.5097	0.5371	0.5532	0.4318	0.84%
YoY %	-7.67%	-99.03%	9,873.95%	-5.10%	-2.91%	28.11%	-	-
Horiz. %	105.16%	113.90%	11,773.32%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos