[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

24-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 104.38%

YoY- -13.31%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	182,560	160,579	127,540	160,355	177,951	178,769	162,633	1.94%
YoY %	13.69%	25.90%	-20.46%	-9.89%	-0.46%	9.92%	-	-
Horiz. %	112.25%	98.74%	78.42%	98.60%	109.42%	109.92%	100.00%	-
PBT	34,292	34,807	32,897	36,859	35,481	38,296	20,351	9.08%
YoY %	-1.48%	5.81%	-10.75%	3.88%	-7.35%	88.18%	-	-
Horiz. %	168.50%	171.03%	161.65%	181.12%	174.35%	188.18%	100.00%	-
Tax	-9,178	-10,945	-5,875	-7,361	-8,127	-8,668	-4,621	12.11%
YoY %	16.14%	-86.30%	20.19%	9.43%	6.24%	-87.58%	-	-
Horiz. %	198.62%	236.85%	127.14%	159.29%	175.87%	187.58%	100.00%	-
NP	25,114	23,862	27,022	29,498	27,354	29,628	15,730	8.10%
YoY %	5.25%	-11.69%	-8.39%	7.84%	-7.68%	88.35%	-	-
Horiz. %	159.66%	151.70%	171.79%	187.53%	173.90%	188.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,861	21,632	24,954	27,606	22,362	25,023	12,678	9.50%
YoY %	1.06%	-13.31%	-9.61%	23.45%	-10.63%	97.37%	-	-
Horiz. %	172.43%	170.63%	196.83%	217.75%	176.38%	197.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.76%	31.44%	17.86%	19.97%	22.91%	22.63%	22.71%	-
YoY %	-14.89%	76.04%	-10.57%	-12.83%	1.24%	-0.35%	-	-
Horiz. %	117.83%	138.44%	78.64%	87.93%	100.88%	99.65%	100.00%	-
Total Cost	157,446	136,717	100,518	130,857	150,597	149,141	146,903	1.16%
YoY %	15.16%	36.01%	-23.18%	-13.11%	0.98%	1.52%	-	-
Horiz. %	107.18%	93.07%	68.42%	89.08%	102.51%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,224	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.20%	94.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	66,521	66,521	66,521	66,521	48,379	48,379	48,379	5.44%
YoY %	0.00%	0.00%	0.00%	37.50%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	-
Div Payout %	304.30%	307.52%	266.58%	240.97%	216.35%	193.34%	381.60%	-
YoY %	-1.05%	15.36%	10.63%	11.38%	11.90%	-49.33%	-	-
Horiz. %	79.74%	80.59%	69.86%	63.15%	56.70%	50.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	742,224	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.20%	94.90%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	8.88%
YoY %	0.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.76%	14.86%	21.19%	18.40%	15.37%	16.57%	9.67%	-
YoY %	-7.40%	-29.87%	15.16%	19.71%	-7.24%	71.35%	-	-
Horiz. %	142.30%	153.67%	219.13%	190.28%	158.95%	171.35%	100.00%	-
ROE	2.95%	2.63%	2.72%	2.78%	0.02%	2.43%	1.17%	-
YoY %	12.17%	-3.31%	-2.16%	13,800.00%	-99.18%	107.69%	-	-
Horiz. %	252.14%	224.79%	232.48%	237.61%	1.71%	207.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	9.06	7.97	6.33	7.95	8.83	14.78	13.45	-6.37%
YoY %	13.68%	25.91%	-20.38%	-9.97%	-40.26%	9.89%	-	-
Horiz. %	67.36%	59.26%	47.06%	59.11%	65.65%	109.89%	100.00%	-
EPS	1.08	1.07	1.24	1.37	1.11	2.07	1.05	0.47%
YoY %	0.93%	-13.71%	-9.49%	23.42%	-46.38%	97.14%	-	-
Horiz. %	102.86%	101.90%	118.10%	130.48%	105.71%	197.14%	100.00%	-
DPS	3.30	3.30	3.30	3.30	2.40	4.00	4.00	-3.15%
YoY %	0.00%	0.00%	0.00%	37.50%	-40.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	82.50%	82.50%	60.00%	100.00%	100.00%	-
NAPS	0.3682	0.4076	0.4553	0.4931	50.97	0.8517	0.8975	-13.79%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	5,884.50%	-5.10%	-	-
Horiz. %	41.03%	45.42%	50.73%	54.94%	5,679.11%	94.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	9.06	7.97	6.33	7.95	8.83	8.87	8.07	1.94%
YoY %	13.68%	25.91%	-20.38%	-9.97%	-0.45%	9.91%	-	-
Horiz. %	112.27%	98.76%	78.44%	98.51%	109.42%	109.91%	100.00%	-
EPS	1.08	1.07	1.24	1.37	1.11	1.24	0.63	9.39%
YoY %	0.93%	-13.71%	-9.49%	23.42%	-10.48%	96.83%	-	-
Horiz. %	171.43%	169.84%	196.83%	217.46%	176.19%	196.83%	100.00%	-
DPS	3.30	3.30	3.30	3.30	2.40	2.40	2.40	5.44%
YoY %	0.00%	0.00%	0.00%	37.50%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	-
NAPS	0.3682	0.4076	0.4553	0.4931	50.97	0.511	0.5385	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.56%	-5.11%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.18%	94.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.815	0.91	0.83	0.84	0.905	0.90	1.48	-
P/RPS	9.00	11.42	13.12	10.56	10.25	6.09	11.01	-3.30%
YoY %	-21.19%	-12.96%	24.24%	3.02%	68.31%	-44.69%	-	-
Horiz. %	81.74%	103.72%	119.16%	95.91%	93.10%	55.31%	100.00%	-
P/EPS	75.15	84.80	67.05	61.34	81.58	43.50	141.19	-9.97%
YoY %	-11.38%	26.47%	9.31%	-24.81%	87.54%	-69.19%	-	-
Horiz. %	53.23%	60.06%	47.49%	43.45%	57.78%	30.81%	100.00%	-
EY	1.33	1.18	1.49	1.63	1.23	2.30	0.71	11.02%
YoY %	12.71%	-20.81%	-8.59%	32.52%	-46.52%	223.94%	-	-
Horiz. %	187.32%	166.20%	209.86%	229.58%	173.24%	323.94%	100.00%	-
DY	4.05	3.63	3.98	3.93	2.65	4.44	2.70	6.98%
YoY %	11.57%	-8.79%	1.27%	48.30%	-40.32%	64.44%	-	-
Horiz. %	150.00%	134.44%	147.41%	145.56%	98.15%	164.44%	100.00%	-
P/NAPS	2.21	2.23	1.82	1.70	0.02	1.06	1.65	4.98%
YoY %	-0.90%	22.53%	7.06%	8,400.00%	-98.11%	-35.76%	-	-
Horiz. %	133.94%	135.15%	110.30%	103.03%	1.21%	64.24%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	24/08/22	23/08/21	19/08/20	27/08/19	27/08/18	16/08/17	-
Price	0.80	0.925	0.83	0.845	0.90	1.24	1.47	-
P/RPS	8.83	11.61	13.12	10.62	10.20	8.39	10.93	-3.49%
YoY %	-23.94%	-11.51%	23.54%	4.12%	21.57%	-23.24%	-	-
Horiz. %	80.79%	106.22%	120.04%	97.16%	93.32%	76.76%	100.00%	-
P/EPS	73.77	86.20	67.05	61.70	81.13	59.94	140.24	-10.14%
YoY %	-14.42%	28.56%	8.67%	-23.95%	35.35%	-57.26%	-	-
Horiz. %	52.60%	61.47%	47.81%	44.00%	57.85%	42.74%	100.00%	-
EY	1.36	1.16	1.49	1.62	1.23	1.67	0.71	11.43%
YoY %	17.24%	-22.15%	-8.02%	31.71%	-26.35%	135.21%	-	-
Horiz. %	191.55%	163.38%	209.86%	228.17%	173.24%	235.21%	100.00%	-
DY	4.13	3.57	3.98	3.91	2.67	3.23	2.72	7.20%
YoY %	15.69%	-10.30%	1.79%	46.44%	-17.34%	18.75%	-	-
Horiz. %	151.84%	131.25%	146.32%	143.75%	98.16%	118.75%	100.00%	-
P/NAPS	2.17	2.27	1.82	1.71	0.02	1.46	1.64	4.77%
YoY %	-4.41%	24.73%	6.43%	8,450.00%	-98.63%	-10.98%	-	-
Horiz. %	132.32%	138.41%	110.98%	104.27%	1.22%	89.02%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 15:15:00

EMA 5

5 Mins

SELL

2024-05-20 15:00:00

EMA 5

30 Mins

SELL

2024-05-20 15:00:00

EMA 5

5 Mins

BUY

2024-05-20 15:00:00

EMA 5

Hourly

SELL

2024-05-20 15:00:00

OBV

Hourly

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 >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

384

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

TOPGLOV

TOP GLOVE CORPORATION BHD

317

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

NOTION

NOTION VTEC BHD

276

DNEX

DAGANG NEXCHANGE BERHAD

262

PBBANK

PUBLIC BANK BHD

261

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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