[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.34%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 128,393 114,186 204,206 139,863 107,489 154,156 130,854 -0.31%
PBT 54,515 36,756 44,956 37,613 39,280 41,333 44,520 3.43%
Tax -11,079 -9,615 -12,489 -10,461 -11,152 -11,565 -13,100 -2.75%
NP 43,436 27,141 32,467 27,152 28,128 29,768 31,420 5.54%
-
NP to SH 43,197 26,607 32,357 27,482 28,184 29,665 31,420 5.44%
-
Tax Rate 20.32% 26.16% 27.78% 27.81% 28.39% 27.98% 29.42% -
Total Cost 84,957 87,045 171,739 112,711 79,361 124,388 99,434 -2.58%
-
Net Worth 426,559 363,792 337,474 320,249 300,750 221,959 227,706 11.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 7,537 11,274 11,217 14,494 10,569 7,943 -
Div Payout % - 28.33% 34.84% 40.82% 51.43% 35.63% 25.28% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 426,559 363,792 337,474 320,249 300,750 221,959 227,706 11.02%
NOSH 379,636 376,869 375,807 373,904 362,350 352,315 176,516 13.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 33.83% 23.77% 15.90% 19.41% 26.17% 19.31% 24.01% -
ROE 10.13% 7.31% 9.59% 8.58% 9.37% 13.37% 13.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 33.82 30.30 54.34 37.41 29.66 43.76 74.13 -12.25%
EPS 11.38 7.06 8.61 7.35 7.78 8.42 17.80 -7.18%
DPS 0.00 2.00 3.00 3.00 4.00 3.00 4.50 -
NAPS 1.1236 0.9653 0.898 0.8565 0.83 0.63 1.29 -2.27%
Adjusted Per Share Value based on latest NOSH - 373,519
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.35 5.65 10.10 6.92 5.32 7.63 6.47 -0.31%
EPS 2.14 1.32 1.60 1.36 1.39 1.47 1.55 5.52%
DPS 0.00 0.37 0.56 0.56 0.72 0.52 0.39 -
NAPS 0.2111 0.18 0.167 0.1585 0.1488 0.1098 0.1127 11.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.32 1.60 1.78 2.19 1.70 1.44 1.37 -
P/RPS 3.90 5.28 3.28 5.85 5.73 3.29 1.85 13.22%
P/EPS 11.60 22.66 20.67 29.80 21.86 17.10 7.70 7.06%
EY 8.62 4.41 4.84 3.36 4.58 5.85 12.99 -6.60%
DY 0.00 1.25 1.69 1.37 2.35 2.08 3.28 -
P/NAPS 1.17 1.66 1.98 2.56 2.05 2.29 1.06 1.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 20/11/07 27/11/06 21/11/05 25/11/04 -
Price 1.16 1.44 1.38 2.52 1.68 1.37 1.50 -
P/RPS 3.43 4.75 2.54 6.74 5.66 3.13 2.02 9.22%
P/EPS 10.19 20.40 16.03 34.29 21.60 16.27 8.43 3.20%
EY 9.81 4.90 6.24 2.92 4.63 6.15 11.87 -3.12%
DY 0.00 1.39 2.17 1.19 2.38 2.19 3.00 -
P/NAPS 1.03 1.49 1.54 2.94 2.02 2.17 1.16 -1.96%

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