[TALIWRK] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 129.38%
YoY- 190.68%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 61,921 76,103 89,077 97,046 91,280 76,833 73,297 -2.76%
PBT 16,170 15,706 17,005 25,346 10,302 21,718 13,601 2.92%
Tax -2,909 -3,679 -3,761 -5,686 -2,526 60,078 -4,106 -5.57%
NP 13,261 12,027 13,244 19,660 7,776 81,796 9,495 5.72%
-
NP to SH 12,566 11,701 10,712 17,426 5,995 76,188 9,494 4.77%
-
Tax Rate 17.99% 23.42% 22.12% 22.43% 24.52% -276.63% 30.19% -
Total Cost 48,660 64,076 75,833 77,386 83,504 -4,963 63,802 -4.41%
-
Net Worth 917,801 993,999 102,746,224 1,030,121 1,085,516 1,117,786 875,023 0.79%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 33,260 33,260 24,189 24,189 24,189 24,186 - -
Div Payout % 264.69% 284.26% 225.82% 138.81% 403.50% 31.75% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 917,801 993,999 102,746,224 1,030,121 1,085,516 1,117,786 875,023 0.79%
NOSH 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,333 437,511 28.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.42% 15.80% 14.87% 20.26% 8.52% 106.46% 12.95% -
ROE 1.37% 1.18% 0.01% 1.69% 0.55% 6.82% 1.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3.07 3.78 4.42 8.02 7.55 6.35 16.75 -24.61%
EPS 0.63 0.58 0.53 1.44 0.50 6.30 0.87 -5.23%
DPS 1.65 1.65 1.20 2.00 2.00 2.00 0.00 -
NAPS 0.4553 0.4931 50.97 0.8517 0.8975 0.9243 2.00 -21.84%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3.06 3.77 4.41 4.80 4.52 3.80 3.63 -2.80%
EPS 0.62 0.58 0.53 0.86 0.30 3.77 0.47 4.72%
DPS 1.65 1.65 1.20 1.20 1.20 1.20 0.00 -
NAPS 0.4541 0.4918 50.8372 0.5097 0.5371 0.5531 0.4329 0.79%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.83 0.84 0.905 0.90 1.48 1.42 2.93 -
P/RPS 27.02 22.25 20.48 11.22 19.61 22.35 17.49 7.51%
P/EPS 133.15 144.71 170.31 62.47 298.59 22.54 135.02 -0.23%
EY 0.75 0.69 0.59 1.60 0.33 4.44 0.74 0.22%
DY 1.99 1.96 1.33 2.22 1.35 1.41 0.00 -
P/NAPS 1.82 1.70 0.02 1.06 1.65 1.54 1.47 3.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 19/08/20 27/08/19 27/08/18 16/08/17 09/08/16 19/08/15 -
Price 0.83 0.845 0.90 1.24 1.47 1.46 3.48 -
P/RPS 27.02 22.38 20.37 15.45 19.48 22.98 20.77 4.47%
P/EPS 133.15 145.57 169.36 86.06 296.57 23.17 160.37 -3.04%
EY 0.75 0.69 0.59 1.16 0.34 4.32 0.62 3.22%
DY 1.99 1.95 1.33 1.61 1.36 1.37 0.00 -
P/NAPS 1.82 1.71 0.02 1.46 1.64 1.58 1.74 0.75%

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