[TALIWRK] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 324.81%

YoY- 112.52%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	251,857	229,845	242,986	271,574	277,130	236,944	235,844	1.10%
YoY %	9.58%	-5.41%	-10.53%	-2.00%	16.96%	0.47%	-	-
Horiz. %	106.79%	97.46%	103.03%	115.15%	117.51%	100.47%	100.00%	-
PBT	56,825	100,136	59,455	118,981	65,900	34,837	63,552	-1.84%
YoY %	-43.25%	68.42%	-50.03%	80.55%	89.17%	-45.18%	-	-
Horiz. %	89.41%	157.57%	93.55%	187.22%	103.69%	54.82%	100.00%	-
Tax	-17,568	-9,761	-11,236	-16,457	-13,664	-6,890	47,180	-
YoY %	-79.98%	13.13%	31.73%	-20.44%	-98.32%	-114.60%	-	-
Horiz. %	-37.24%	-20.69%	-23.82%	-34.88%	-28.96%	-14.60%	100.00%	-
NP	39,257	90,375	48,219	102,524	52,236	27,947	110,732	-15.86%
YoY %	-56.56%	87.43%	-52.97%	96.27%	86.91%	-74.76%	-	-
Horiz. %	35.45%	81.62%	43.55%	92.59%	47.17%	25.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,139	66,312	43,788	94,997	44,701	22,628	95,475	-15.74%
YoY %	-48.52%	51.44%	-53.91%	112.52%	97.55%	-76.30%	-	-
Horiz. %	35.76%	69.45%	45.86%	99.50%	46.82%	23.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.92%	9.75%	18.90%	13.83%	20.73%	19.78%	-74.24%	-
YoY %	217.13%	-48.41%	36.66%	-33.29%	4.80%	126.64%	-	-
Horiz. %	-41.65%	-13.13%	-25.46%	-18.63%	-27.92%	-26.64%	100.00%	-
Total Cost	212,600	139,470	194,767	169,050	224,894	208,997	125,112	9.23%
YoY %	52.43%	-28.39%	15.21%	-24.83%	7.61%	67.05%	-	-
Horiz. %	169.93%	111.48%	155.67%	135.12%	179.75%	167.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	800,682	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	-5.34%
YoY %	-13.52%	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	-	-
Horiz. %	71.92%	83.16%	87.74%	9,663.24%	92.12%	96.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	99,782	99,782	99,782	72,569	72,569	72,569	72,569	5.44%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	292.28%	150.47%	227.88%	76.39%	162.34%	320.71%	76.01%	-
YoY %	94.24%	-33.97%	198.31%	-52.94%	-49.38%	321.93%	-	-
Horiz. %	384.53%	197.96%	299.80%	100.50%	213.58%	421.93%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	800,682	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	-5.34%
YoY %	-13.52%	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	-	-
Horiz. %	71.92%	83.16%	87.74%	9,663.24%	92.12%	96.23%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,489	8.88%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	15.59%	39.32%	19.84%	37.75%	18.85%	11.79%	46.95%	-
YoY %	-60.35%	98.19%	-47.44%	100.27%	59.88%	-74.89%	-	-
Horiz. %	33.21%	83.75%	42.26%	80.40%	40.15%	25.11%	100.00%	-
ROE	4.26%	7.16%	4.48%	0.09%	4.36%	2.11%	8.58%	-
YoY %	-40.50%	59.82%	4,877.78%	-97.94%	106.64%	-75.41%	-	-
Horiz. %	49.65%	83.45%	52.21%	1.05%	50.82%	24.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	12.49	11.40	12.05	13.47	13.75	19.59	19.50	-7.15%
YoY %	9.56%	-5.39%	-10.54%	-2.04%	-29.81%	0.46%	-	-
Horiz. %	64.05%	58.46%	61.79%	69.08%	70.51%	100.46%	100.00%	-
EPS	1.69	3.29	2.17	4.71	2.22	1.87	7.89	-22.63%
YoY %	-48.63%	51.61%	-53.93%	112.16%	18.72%	-76.30%	-	-
Horiz. %	21.42%	41.70%	27.50%	59.70%	28.14%	23.70%	100.00%	-
DPS	4.95	4.95	4.95	3.60	3.60	6.00	6.00	-3.15%
YoY %	0.00%	0.00%	37.50%	0.00%	-40.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	82.50%	60.00%	60.00%	100.00%	100.00%	-
NAPS	0.3972	0.4593	0.4846	53.37	0.5088	0.8858	0.9205	-13.06%
YoY %	-13.52%	-5.22%	-99.09%	10,389.39%	-42.56%	-3.77%	-	-
Horiz. %	43.15%	49.90%	52.65%	5,797.94%	55.27%	96.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	12.49	11.40	12.05	13.47	13.75	11.75	11.70	1.09%
YoY %	9.56%	-5.39%	-10.54%	-2.04%	17.02%	0.43%	-	-
Horiz. %	106.75%	97.44%	102.99%	115.13%	117.52%	100.43%	100.00%	-
EPS	1.69	3.29	2.17	4.71	2.22	1.12	4.74	-15.78%
YoY %	-48.63%	51.61%	-53.93%	112.16%	98.21%	-76.37%	-	-
Horiz. %	35.65%	69.41%	45.78%	99.37%	46.84%	23.63%	100.00%	-
DPS	4.95	4.95	4.95	3.60	3.60	3.60	3.60	5.44%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3972	0.4593	0.4846	53.37	0.5088	0.5315	0.5523	-5.34%
YoY %	-13.52%	-5.22%	-99.09%	10,389.39%	-4.27%	-3.77%	-	-
Horiz. %	71.92%	83.16%	87.74%	9,663.23%	92.12%	96.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.905	0.825	0.84	0.93	1.41	1.35	1.48	-
P/RPS	7.24	7.24	6.97	6.90	10.26	6.89	7.59	-0.78%
YoY %	0.00%	3.87%	1.01%	-32.75%	48.91%	-9.22%	-	-
Horiz. %	95.39%	95.39%	91.83%	90.91%	135.18%	90.78%	100.00%	-
P/EPS	53.44	25.08	38.67	19.73	63.58	72.16	18.75	19.06%
YoY %	113.08%	-35.14%	96.00%	-68.97%	-11.89%	284.85%	-	-
Horiz. %	285.01%	133.76%	206.24%	105.23%	339.09%	384.85%	100.00%	-
EY	1.87	3.99	2.59	5.07	1.57	1.39	5.33	-16.01%
YoY %	-53.13%	54.05%	-48.92%	222.93%	12.95%	-73.92%	-	-
Horiz. %	35.08%	74.86%	48.59%	95.12%	29.46%	26.08%	100.00%	-
DY	5.47	6.00	5.89	3.87	2.55	4.44	4.05	5.13%
YoY %	-8.83%	1.87%	52.20%	51.76%	-42.57%	9.63%	-	-
Horiz. %	135.06%	148.15%	145.43%	95.56%	62.96%	109.63%	100.00%	-
P/NAPS	2.28	1.80	1.73	0.02	2.77	1.52	1.61	5.96%
YoY %	26.67%	4.05%	8,550.00%	-99.28%	82.24%	-5.59%	-	-
Horiz. %	141.61%	111.80%	107.45%	1.24%	172.05%	94.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/22	15/11/21	16/11/20	27/11/19	26/11/18	28/11/17	16/11/16	-
Price	0.895	0.825	0.80	0.89	0.84	1.07	1.51	-
P/RPS	7.16	7.24	6.64	6.61	6.11	5.46	7.74	-1.28%
YoY %	-1.10%	9.04%	0.45%	8.18%	11.90%	-29.46%	-	-
Horiz. %	92.51%	93.54%	85.79%	85.40%	78.94%	70.54%	100.00%	-
P/EPS	52.85	25.08	36.83	18.89	37.88	57.19	19.13	18.44%
YoY %	110.73%	-31.90%	94.97%	-50.13%	-33.76%	198.95%	-	-
Horiz. %	276.27%	131.10%	192.52%	98.75%	198.01%	298.95%	100.00%	-
EY	1.89	3.99	2.72	5.30	2.64	1.75	5.23	-15.59%
YoY %	-52.63%	46.69%	-48.68%	100.76%	50.86%	-66.54%	-	-
Horiz. %	36.14%	76.29%	52.01%	101.34%	50.48%	33.46%	100.00%	-
DY	5.53	6.00	6.19	4.04	4.29	5.61	3.97	5.67%
YoY %	-7.83%	-3.07%	53.22%	-5.83%	-23.53%	41.31%	-	-
Horiz. %	139.29%	151.13%	155.92%	101.76%	108.06%	141.31%	100.00%	-
P/NAPS	2.25	1.80	1.65	0.02	1.65	1.21	1.64	5.40%
YoY %	25.00%	9.09%	8,150.00%	-98.79%	36.36%	-26.22%	-	-
Horiz. %	137.20%	109.76%	100.61%	1.22%	100.61%	73.78%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 15:50:00

EMA 5

10 Mins

BUY

2024-07-03 15:45:00

EMA 5

5 Mins

BUY

2024-07-03 15:45:00

ADX

5 Mins

BUY

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

950

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

877

YTLPOWR

YTL POWER INTERNATIONAL BHD

822

JCY

JCY INTERNATIONAL BERHAD

810

GENTING

GENTING BHD

684

PBBANK

PUBLIC BANK BHD

556

NOTION

NOTION VTEC BHD

553

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More