[TALIWRK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.05%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 291,993 353,914 281,812 253,338 168,088 173,111 158,917 10.66%
PBT 124,961 317,194 39,123 61,046 48,413 42,867 51,046 16.08%
Tax -33,397 -14,036 -14,031 -18,285 -11,976 -14,412 -12,053 18.50%
NP 91,564 303,158 25,092 42,761 36,437 28,455 38,993 15.28%
-
NP to SH 86,549 301,249 28,009 43,001 35,884 28,178 38,561 14.41%
-
Tax Rate 26.73% 4.43% 35.86% 29.95% 24.74% 33.62% 23.61% -
Total Cost 200,429 50,756 256,720 210,577 131,651 144,656 119,924 8.93%
-
Net Worth 1,057,655 340,704 605,510 566,555 528,264 429,921 375,551 18.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 89,253 8,729 4,364 6,548 2,182 5,911 22,605 25.70%
Div Payout % 103.12% 2.90% 15.58% 15.23% 6.08% 20.98% 58.62% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,057,655 340,704 605,510 566,555 528,264 429,921 375,551 18.82%
NOSH 1,115,670 436,465 436,466 436,584 436,509 394,097 376,757 19.82%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 31.36% 85.66% 8.90% 16.88% 21.68% 16.44% 24.54% -
ROE 8.18% 88.42% 4.63% 7.59% 6.79% 6.55% 10.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.17 81.09 64.57 58.03 38.51 43.93 42.18 -7.64%
EPS 7.76 27.61 6.42 9.85 8.22 7.15 10.24 -4.51%
DPS 8.00 2.00 1.00 1.50 0.50 1.50 6.00 4.90%
NAPS 0.948 0.7806 1.3873 1.2977 1.2102 1.0909 0.9968 -0.83%
Adjusted Per Share Value based on latest NOSH - 436,858
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.45 17.51 13.94 12.53 8.32 8.57 7.86 10.67%
EPS 4.28 14.91 1.39 2.13 1.78 1.39 1.91 14.38%
DPS 4.42 0.43 0.22 0.32 0.11 0.29 1.12 25.69%
NAPS 0.5233 0.1686 0.2996 0.2803 0.2614 0.2127 0.1858 18.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 1.95 1.18 0.81 1.00 1.27 1.66 -
P/RPS 5.65 2.40 1.83 1.40 2.60 2.89 3.94 6.18%
P/EPS 19.08 2.83 18.39 8.22 12.16 17.76 16.22 2.74%
EY 5.24 35.39 5.44 12.16 8.22 5.63 6.17 -2.68%
DY 5.41 1.03 0.85 1.85 0.50 1.18 3.61 6.97%
P/NAPS 1.56 2.50 0.85 0.62 0.83 1.16 1.67 -1.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 25/02/14 27/02/13 27/02/12 25/02/11 24/02/10 -
Price 1.56 2.11 1.20 0.76 1.03 1.20 1.39 -
P/RPS 5.96 2.60 1.86 1.31 2.67 2.73 3.30 10.34%
P/EPS 20.11 3.06 18.70 7.72 12.53 16.78 13.58 6.75%
EY 4.97 32.71 5.35 12.96 7.98 5.96 7.36 -6.33%
DY 5.13 0.95 0.83 1.97 0.49 1.25 4.32 2.90%
P/NAPS 1.65 2.70 0.86 0.59 0.85 1.10 1.39 2.89%

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