[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.45%
YoY- -17.77%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 191,939 133,897 128,393 114,186 204,206 139,863 107,489 10.13%
PBT 46,585 45,873 54,515 36,756 44,956 37,613 39,280 2.88%
Tax -14,017 -10,967 -11,079 -9,615 -12,489 -10,461 -11,152 3.88%
NP 32,568 34,906 43,436 27,141 32,467 27,152 28,128 2.47%
-
NP to SH 32,563 34,554 43,197 26,607 32,357 27,482 28,184 2.43%
-
Tax Rate 30.09% 23.91% 20.32% 26.16% 27.78% 27.81% 28.39% -
Total Cost 159,371 98,991 84,957 87,045 171,739 112,711 79,361 12.31%
-
Net Worth 531,964 505,832 426,559 363,792 337,474 320,249 300,750 9.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 7,537 11,274 11,217 14,494 -
Div Payout % - - - 28.33% 34.84% 40.82% 51.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 531,964 505,832 426,559 363,792 337,474 320,249 300,750 9.96%
NOSH 436,501 436,287 379,636 376,869 375,807 373,904 362,350 3.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.97% 26.07% 33.83% 23.77% 15.90% 19.41% 26.17% -
ROE 6.12% 6.83% 10.13% 7.31% 9.59% 8.58% 9.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.97 30.69 33.82 30.30 54.34 37.41 29.66 6.77%
EPS 7.46 7.92 11.38 7.06 8.61 7.35 7.78 -0.69%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 4.00 -
NAPS 1.2187 1.1594 1.1236 0.9653 0.898 0.8565 0.83 6.60%
Adjusted Per Share Value based on latest NOSH - 376,468
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.50 6.63 6.35 5.65 10.10 6.92 5.32 10.13%
EPS 1.61 1.71 2.14 1.32 1.60 1.36 1.39 2.47%
DPS 0.00 0.00 0.00 0.37 0.56 0.56 0.72 -
NAPS 0.2632 0.2503 0.2111 0.18 0.167 0.1585 0.1488 9.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.82 0.97 1.32 1.60 1.78 2.19 1.70 -
P/RPS 1.86 3.16 3.90 5.28 3.28 5.85 5.73 -17.08%
P/EPS 10.99 12.25 11.60 22.66 20.67 29.80 21.86 -10.81%
EY 9.10 8.16 8.62 4.41 4.84 3.36 4.58 12.11%
DY 0.00 0.00 0.00 1.25 1.69 1.37 2.35 -
P/NAPS 0.67 0.84 1.17 1.66 1.98 2.56 2.05 -16.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 25/11/10 30/11/09 25/11/08 20/11/07 27/11/06 -
Price 0.86 0.95 1.16 1.44 1.38 2.52 1.68 -
P/RPS 1.96 3.10 3.43 4.75 2.54 6.74 5.66 -16.18%
P/EPS 11.53 11.99 10.19 20.40 16.03 34.29 21.60 -9.92%
EY 8.67 8.34 9.81 4.90 6.24 2.92 4.63 11.01%
DY 0.00 0.00 0.00 1.39 2.17 1.19 2.38 -
P/NAPS 0.71 0.82 1.03 1.49 1.54 2.94 2.02 -15.97%

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