[TALIWRK] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.56%
YoY- 58.63%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 226,406 190,969 142,902 196,135 171,532 134,758 126,919 10.11%
PBT 59,360 46,670 50,254 57,790 39,409 52,442 53,397 1.77%
Tax -13,076 -13,549 -14,673 -13,734 -11,628 -15,846 -14,279 -1.45%
NP 46,284 33,121 35,581 44,056 27,781 36,596 39,118 2.84%
-
NP to SH 45,757 33,748 35,656 44,069 27,781 36,596 39,118 2.64%
-
Tax Rate 22.03% 29.03% 29.20% 23.77% 29.51% 30.22% 26.74% -
Total Cost 180,122 157,848 107,321 152,079 143,751 98,162 87,801 12.71%
-
Net Worth 351,054 328,051 306,613 274,729 119,150 200,754 165,549 13.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 23,498 35,543 36,514 28,188 9,218 6,691 8,923 17.49%
Div Payout % 51.36% 105.32% 102.41% 63.96% 33.18% 18.29% 22.81% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 351,054 328,051 306,613 274,729 119,150 200,754 165,549 13.33%
NOSH 375,981 374,146 365,146 352,353 175,583 176,100 117,410 21.38%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.44% 17.34% 24.90% 22.46% 16.20% 27.16% 30.82% -
ROE 13.03% 10.29% 11.63% 16.04% 23.32% 18.23% 23.63% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.22 51.04 39.14 55.66 97.69 76.52 108.10 -9.28%
EPS 12.17 9.02 9.77 12.51 7.89 20.80 22.20 -9.52%
DPS 6.25 9.50 10.00 8.00 5.25 3.80 7.60 -3.20%
NAPS 0.9337 0.8768 0.8397 0.7797 0.6786 1.14 1.41 -6.63%
Adjusted Per Share Value based on latest NOSH - 352,431
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.23 9.47 7.09 9.73 8.51 6.69 6.30 10.10%
EPS 2.27 1.67 1.77 2.19 1.38 1.82 1.94 2.65%
DPS 1.17 1.76 1.81 1.40 0.46 0.33 0.44 17.68%
NAPS 0.1741 0.1627 0.1521 0.1363 0.0591 0.0996 0.0821 13.33%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.80 2.39 1.69 1.30 1.50 1.35 1.15 -
P/RPS 2.99 4.68 4.32 2.34 1.54 1.76 1.06 18.84%
P/EPS 14.79 26.50 17.31 10.39 9.48 6.50 3.45 27.42%
EY 6.76 3.77 5.78 9.62 10.55 15.39 28.97 -21.51%
DY 3.47 3.97 5.92 6.15 3.50 2.81 6.61 -10.17%
P/NAPS 1.93 2.73 2.01 1.67 2.21 1.18 0.82 15.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 24/02/05 26/02/04 18/02/03 -
Price 1.88 2.22 1.80 1.32 1.50 1.40 1.19 -
P/RPS 3.12 4.35 4.60 2.37 1.54 1.83 1.10 18.95%
P/EPS 15.45 24.61 18.43 10.55 9.48 6.74 3.57 27.62%
EY 6.47 4.06 5.42 9.48 10.55 14.84 28.00 -21.64%
DY 3.32 4.28 5.56 6.06 3.50 2.71 6.39 -10.32%
P/NAPS 2.01 2.53 2.14 1.69 2.21 1.23 0.84 15.63%

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