[TALIWRK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.42%
YoY- -34.86%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 304,856 291,993 353,914 281,812 253,338 168,088 173,111 9.88%
PBT 84,902 124,961 317,194 39,123 61,046 48,413 42,867 12.05%
Tax 63,233 -33,397 -14,036 -14,031 -18,285 -11,976 -14,412 -
NP 148,135 91,564 303,158 25,092 42,761 36,437 28,455 31.61%
-
NP to SH 127,428 86,549 301,249 28,009 43,001 35,884 28,178 28.56%
-
Tax Rate -74.48% 26.73% 4.43% 35.86% 29.95% 24.74% 33.62% -
Total Cost 156,721 200,429 50,756 256,720 210,577 131,651 144,656 1.34%
-
Net Worth 1,121,075 1,057,655 340,704 605,510 566,555 528,264 429,921 17.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 96,759 89,253 8,729 4,364 6,548 2,182 5,911 59.27%
Div Payout % 75.93% 103.12% 2.90% 15.58% 15.23% 6.08% 20.98% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,121,075 1,057,655 340,704 605,510 566,555 528,264 429,921 17.30%
NOSH 1,209,489 1,115,670 436,465 436,466 436,584 436,509 394,097 20.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 48.59% 31.36% 85.66% 8.90% 16.88% 21.68% 16.44% -
ROE 11.37% 8.18% 88.42% 4.63% 7.59% 6.79% 6.55% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.21 26.17 81.09 64.57 58.03 38.51 43.93 -8.83%
EPS 10.54 7.76 27.61 6.42 9.85 8.22 7.15 6.67%
DPS 8.00 8.00 2.00 1.00 1.50 0.50 1.50 32.14%
NAPS 0.9269 0.948 0.7806 1.3873 1.2977 1.2102 1.0909 -2.67%
Adjusted Per Share Value based on latest NOSH - 437,379
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.08 14.45 17.51 13.94 12.53 8.32 8.57 9.86%
EPS 6.30 4.28 14.91 1.39 2.13 1.78 1.39 28.61%
DPS 4.79 4.42 0.43 0.22 0.32 0.11 0.29 59.51%
NAPS 0.5547 0.5233 0.1686 0.2996 0.2803 0.2614 0.2127 17.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.44 1.48 1.95 1.18 0.81 1.00 1.27 -
P/RPS 5.71 5.65 2.40 1.83 1.40 2.60 2.89 12.00%
P/EPS 13.67 19.08 2.83 18.39 8.22 12.16 17.76 -4.26%
EY 7.32 5.24 35.39 5.44 12.16 8.22 5.63 4.46%
DY 5.56 5.41 1.03 0.85 1.85 0.50 1.18 29.44%
P/NAPS 1.55 1.56 2.50 0.85 0.62 0.83 1.16 4.94%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 25/02/16 12/02/15 25/02/14 27/02/13 27/02/12 25/02/11 -
Price 1.54 1.56 2.11 1.20 0.76 1.03 1.20 -
P/RPS 6.11 5.96 2.60 1.86 1.31 2.67 2.73 14.35%
P/EPS 14.62 20.11 3.06 18.70 7.72 12.53 16.78 -2.26%
EY 6.84 4.97 32.71 5.35 12.96 7.98 5.96 2.31%
DY 5.19 5.13 0.95 0.83 1.97 0.49 1.25 26.75%
P/NAPS 1.66 1.65 2.70 0.86 0.59 0.85 1.10 7.09%

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