[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 78.64%
YoY- 97.55%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 229,845 242,986 271,574 277,130 236,944 235,844 217,895 0.89%
PBT 100,136 59,455 118,981 65,900 34,837 63,552 56,933 9.85%
Tax -9,761 -11,236 -16,457 -13,664 -6,890 47,180 -15,465 -7.37%
NP 90,375 48,219 102,524 52,236 27,947 110,732 41,468 13.85%
-
NP to SH 66,312 43,788 94,997 44,701 22,628 95,475 35,326 11.05%
-
Tax Rate 9.75% 18.90% 13.83% 20.73% 19.78% -74.24% 27.16% -
Total Cost 139,470 194,767 169,050 224,894 208,997 125,112 176,427 -3.83%
-
Net Worth 925,865 976,865 107,584,181 1,025,646 1,071,365 1,113,334 996,393 -1.21%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 99,782 99,782 72,569 72,569 72,569 72,569 66,146 7.08%
Div Payout % 150.47% 227.88% 76.39% 162.34% 320.71% 76.01% 187.25% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 925,865 976,865 107,584,181 1,025,646 1,071,365 1,113,334 996,393 -1.21%
NOSH 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,489 439,815 28.85%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 39.32% 19.84% 37.75% 18.85% 11.79% 46.95% 19.03% -
ROE 7.16% 4.48% 0.09% 4.36% 2.11% 8.58% 3.55% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.40 12.05 13.47 13.75 19.59 19.50 19.76 -8.75%
EPS 3.29 2.17 4.71 2.22 1.87 7.89 3.23 0.30%
DPS 4.95 4.95 3.60 3.60 6.00 6.00 6.00 -3.15%
NAPS 0.4593 0.4846 53.37 0.5088 0.8858 0.9205 0.9038 -10.65%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.37 12.02 13.44 13.71 11.72 11.67 10.78 0.89%
EPS 3.28 2.17 4.70 2.21 1.12 4.72 1.75 11.02%
DPS 4.94 4.94 3.59 3.59 3.59 3.59 3.27 7.11%
NAPS 0.4581 0.4833 53.231 0.5075 0.5301 0.5509 0.493 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.825 0.84 0.93 1.41 1.35 1.48 3.48 -
P/RPS 7.24 6.97 6.90 10.26 6.89 7.59 17.61 -13.75%
P/EPS 25.08 38.67 19.73 63.58 72.16 18.75 108.60 -21.65%
EY 3.99 2.59 5.07 1.57 1.39 5.33 0.92 27.67%
DY 6.00 5.89 3.87 2.55 4.44 4.05 1.72 23.12%
P/NAPS 1.80 1.73 0.02 2.77 1.52 1.61 3.85 -11.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 15/11/21 16/11/20 27/11/19 26/11/18 28/11/17 16/11/16 26/11/15 -
Price 0.825 0.80 0.89 0.84 1.07 1.51 1.54 -
P/RPS 7.24 6.64 6.61 6.11 5.46 7.74 7.79 -1.21%
P/EPS 25.08 36.83 18.89 37.88 57.19 19.13 48.06 -10.26%
EY 3.99 2.72 5.30 2.64 1.75 5.23 2.08 11.45%
DY 6.00 6.19 4.04 4.29 5.61 3.97 3.90 7.43%
P/NAPS 1.80 1.65 0.02 1.65 1.21 1.64 1.70 0.95%

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