[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 32.79%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 235,844 217,895 239,692 202,250 191,939 133,897 128,393 10.65%
PBT 63,552 56,933 312,110 33,017 46,585 45,873 54,515 2.58%
Tax 47,180 -15,465 -11,008 -12,262 -14,017 -10,967 -11,079 -
NP 110,732 41,468 301,102 20,755 32,568 34,906 43,436 16.86%
-
NP to SH 95,475 35,326 296,821 20,235 32,563 34,554 43,197 14.11%
-
Tax Rate -74.24% 27.16% 3.53% 37.14% 30.09% 23.91% 20.32% -
Total Cost 125,112 176,427 -61,410 181,495 159,371 98,991 84,957 6.65%
-
Net Worth 1,113,334 996,393 838,126 595,144 531,964 505,832 426,559 17.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 72,569 66,146 21,825 - - - - -
Div Payout % 76.01% 187.25% 7.35% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,113,334 996,393 838,126 595,144 531,964 505,832 426,559 17.32%
NOSH 1,209,489 439,815 436,501 436,099 436,501 436,287 379,636 21.28%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 46.95% 19.03% 125.62% 10.26% 16.97% 26.07% 33.83% -
ROE 8.58% 3.55% 35.41% 3.40% 6.12% 6.83% 10.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.50 19.76 54.91 46.38 43.97 30.69 33.82 -8.76%
EPS 7.89 3.23 68.00 4.64 7.46 7.92 11.38 -5.91%
DPS 6.00 6.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.9205 0.9038 1.9201 1.3647 1.2187 1.1594 1.1236 -3.26%
Adjusted Per Share Value based on latest NOSH - 438,333
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.67 10.78 11.86 10.01 9.50 6.63 6.35 10.66%
EPS 4.72 1.75 14.69 1.00 1.61 1.71 2.14 14.07%
DPS 3.59 3.27 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.493 0.4147 0.2945 0.2632 0.2503 0.2111 17.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.48 3.48 1.93 0.97 0.82 0.97 1.32 -
P/RPS 7.59 17.61 3.51 2.09 1.86 3.16 3.90 11.72%
P/EPS 18.75 108.60 2.84 20.91 10.99 12.25 11.60 8.32%
EY 5.33 0.92 35.23 4.78 9.10 8.16 8.62 -7.69%
DY 4.05 1.72 2.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 3.85 1.01 0.71 0.67 0.84 1.17 5.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 26/11/15 28/11/14 20/11/13 23/11/12 23/11/11 25/11/10 -
Price 1.51 1.54 1.88 0.955 0.86 0.95 1.16 -
P/RPS 7.74 7.79 3.42 2.06 1.96 3.10 3.43 14.51%
P/EPS 19.13 48.06 2.76 20.58 11.53 11.99 10.19 11.05%
EY 5.23 2.08 36.17 4.86 8.67 8.34 9.81 -9.94%
DY 3.97 3.90 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.70 0.98 0.70 0.71 0.82 1.03 8.05%

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