[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.87%
YoY- -4.99%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 114,186 204,206 139,863 107,489 154,156 130,854 104,698 1.45%
PBT 36,756 44,956 37,613 39,280 41,333 44,520 39,539 -1.20%
Tax -9,615 -12,489 -10,461 -11,152 -11,565 -13,100 -11,616 -3.09%
NP 27,141 32,467 27,152 28,128 29,768 31,420 27,923 -0.47%
-
NP to SH 26,607 32,357 27,482 28,184 29,665 31,420 27,923 -0.80%
-
Tax Rate 26.16% 27.78% 27.81% 28.39% 27.98% 29.42% 29.38% -
Total Cost 87,045 171,739 112,711 79,361 124,388 99,434 76,775 2.11%
-
Net Worth 363,792 337,474 320,249 300,750 221,959 227,706 191,237 11.30%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,537 11,274 11,217 14,494 10,569 7,943 4,458 9.13%
Div Payout % 28.33% 34.84% 40.82% 51.43% 35.63% 25.28% 15.97% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 363,792 337,474 320,249 300,750 221,959 227,706 191,237 11.30%
NOSH 376,869 375,807 373,904 362,350 352,315 176,516 117,323 21.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 23.77% 15.90% 19.41% 26.17% 19.31% 24.01% 26.67% -
ROE 7.31% 9.59% 8.58% 9.37% 13.37% 13.80% 14.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.30 54.34 37.41 29.66 43.76 74.13 89.24 -16.46%
EPS 7.06 8.61 7.35 7.78 8.42 17.80 23.80 -18.31%
DPS 2.00 3.00 3.00 4.00 3.00 4.50 3.80 -10.13%
NAPS 0.9653 0.898 0.8565 0.83 0.63 1.29 1.63 -8.35%
Adjusted Per Share Value based on latest NOSH - 371,339
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.66 10.13 6.94 5.33 7.65 6.49 5.19 1.45%
EPS 1.32 1.61 1.36 1.40 1.47 1.56 1.39 -0.85%
DPS 0.37 0.56 0.56 0.72 0.52 0.39 0.22 9.04%
NAPS 0.1805 0.1674 0.1589 0.1492 0.1101 0.113 0.0949 11.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.60 1.78 2.19 1.70 1.44 1.37 1.98 -
P/RPS 5.28 3.28 5.85 5.73 3.29 1.85 2.22 15.51%
P/EPS 22.66 20.67 29.80 21.86 17.10 7.70 8.32 18.15%
EY 4.41 4.84 3.36 4.58 5.85 12.99 12.02 -15.37%
DY 1.25 1.69 1.37 2.35 2.08 3.28 1.92 -6.89%
P/NAPS 1.66 1.98 2.56 2.05 2.29 1.06 1.21 5.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 20/11/07 27/11/06 21/11/05 25/11/04 19/11/03 -
Price 1.44 1.38 2.52 1.68 1.37 1.50 1.85 -
P/RPS 4.75 2.54 6.74 5.66 3.13 2.02 2.07 14.83%
P/EPS 20.40 16.03 34.29 21.60 16.27 8.43 7.77 17.43%
EY 4.90 6.24 2.92 4.63 6.15 11.87 12.86 -14.84%
DY 1.39 2.17 1.19 2.38 2.19 3.00 2.05 -6.26%
P/NAPS 1.49 1.54 2.94 2.02 2.17 1.16 1.13 4.71%

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