[TALIWRK] YoY Quarter Result on 30-Sep-2018 [#3]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 12.92%

YoY- 97.77%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	102,305	82,631	93,623	98,361	74,311	83,796	73,741	5.60%
YoY %	23.81%	-11.74%	-4.82%	32.36%	-11.32%	13.64%	-	-
Horiz. %	138.74%	112.06%	126.96%	133.39%	100.77%	113.64%	100.00%	-
PBT	67,239	22,596	83,500	27,604	14,486	26,005	17,375	25.27%
YoY %	197.57%	-72.94%	202.49%	90.56%	-44.30%	49.67%	-	-
Horiz. %	386.99%	130.05%	480.58%	158.87%	83.37%	149.67%	100.00%	-
Tax	-3,886	-3,875	-8,330	-4,996	-2,269	-9	-1,729	14.43%
YoY %	-0.28%	53.48%	-66.73%	-120.19%	-25,111.11%	99.48%	-	-
Horiz. %	224.75%	224.12%	481.78%	288.95%	131.23%	0.52%	100.00%	-
NP	63,353	18,721	75,170	22,608	12,217	25,996	15,646	26.22%
YoY %	238.41%	-75.10%	232.49%	85.05%	-53.00%	66.15%	-	-
Horiz. %	404.91%	119.65%	480.44%	144.50%	78.08%	166.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,358	16,182	72,635	19,678	9,950	19,513	10,804	25.04%
YoY %	155.58%	-77.72%	269.12%	97.77%	-49.01%	80.61%	-	-
Horiz. %	382.80%	149.78%	672.30%	182.14%	92.10%	180.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.78%	17.15%	9.98%	18.10%	15.66%	0.03%	9.95%	-
YoY %	-66.30%	71.84%	-44.86%	15.58%	52,100.00%	-99.70%	-	-
Horiz. %	58.09%	172.36%	100.30%	181.91%	157.39%	0.30%	100.00%	-
Total Cost	38,952	63,910	18,453	75,753	62,094	57,800	58,095	-6.43%
YoY %	-39.05%	246.34%	-75.64%	22.00%	7.43%	-0.51%	-	-
Horiz. %	67.05%	110.01%	31.76%	130.40%	106.88%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	996,393	-1.21%
YoY %	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	11.74%	-	-
Horiz. %	92.92%	98.04%	10,797.36%	102.94%	107.52%	111.74%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	33,260	33,260	24,189	24,189	24,189	24,189	22,048	7.08%
YoY %	0.00%	37.50%	0.00%	0.00%	0.00%	9.71%	-	-
Horiz. %	150.85%	150.85%	109.71%	109.71%	109.71%	109.71%	100.00%	-
Div Payout %	80.42%	205.54%	33.30%	122.93%	243.11%	123.97%	204.08%	-
YoY %	-60.87%	517.24%	-72.91%	-49.43%	96.10%	-39.25%	-	-
Horiz. %	39.41%	100.72%	16.32%	60.24%	119.12%	60.75%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	996,393	-1.21%
YoY %	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	11.74%	-	-
Horiz. %	92.92%	98.04%	10,797.36%	102.94%	107.52%	111.74%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,489	439,815	28.85%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	175.00%	-	-
Horiz. %	458.33%	458.33%	458.33%	275.00%	275.00%	275.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	61.93%	22.66%	80.29%	22.98%	16.44%	31.02%	21.22%	-
YoY %	173.30%	-71.78%	249.39%	39.78%	-47.00%	46.18%	-	-
Horiz. %	291.85%	106.79%	378.37%	108.29%	77.47%	146.18%	100.00%	-
ROE	4.47%	1.66%	0.07%	1.92%	0.93%	1.75%	1.08%	-
YoY %	169.28%	2,271.43%	-96.35%	106.45%	-46.86%	62.04%	-	-
Horiz. %	413.89%	153.70%	6.48%	177.78%	86.11%	162.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	5.08	4.10	4.64	4.88	6.14	6.93	6.69	-4.48%
YoY %	23.90%	-11.64%	-4.92%	-20.52%	-11.40%	3.59%	-	-
Horiz. %	75.93%	61.29%	69.36%	72.94%	91.78%	103.59%	100.00%	-
EPS	2.05	0.80	3.60	0.98	0.82	1.61	0.98	13.07%
YoY %	156.25%	-77.78%	267.35%	19.51%	-49.07%	64.29%	-	-
Horiz. %	209.18%	81.63%	367.35%	100.00%	83.67%	164.29%	100.00%	-
DPS	1.65	1.65	1.20	1.20	2.00	2.00	2.00	-3.15%
YoY %	0.00%	37.50%	0.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	60.00%	60.00%	100.00%	100.00%	100.00%	-
NAPS	0.4593	0.4846	53.37	0.5088	0.8858	0.9205	0.9038	-10.65%
YoY %	-5.22%	-99.09%	10,389.39%	-42.56%	-3.77%	1.85%	-	-
Horiz. %	50.82%	53.62%	5,905.07%	56.30%	98.01%	101.85%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,209,489
RPS	5.08	4.10	4.64	4.88	3.69	4.16	3.66	5.61%
YoY %	23.90%	-11.64%	-4.92%	32.25%	-11.30%	13.66%	-	-
Horiz. %	138.80%	112.02%	126.78%	133.33%	100.82%	113.66%	100.00%	-
EPS	2.05	0.80	3.60	0.98	0.49	0.97	0.54	24.87%
YoY %	156.25%	-77.78%	267.35%	100.00%	-49.48%	79.63%	-	-
Horiz. %	379.63%	148.15%	666.67%	181.48%	90.74%	179.63%	100.00%	-
DPS	1.65	1.65	1.20	1.20	1.20	1.20	1.09	7.14%
YoY %	0.00%	37.50%	0.00%	0.00%	0.00%	10.09%	-	-
Horiz. %	151.38%	151.38%	110.09%	110.09%	110.09%	110.09%	100.00%	-
NAPS	0.4593	0.4846	53.37	0.5088	0.5315	0.5523	0.4943	-1.21%
YoY %	-5.22%	-99.09%	10,389.39%	-4.27%	-3.77%	11.73%	-	-
Horiz. %	92.92%	98.04%	10,797.09%	102.93%	107.53%	111.73%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.825	0.84	0.93	1.41	1.35	1.48	3.48	-
P/RPS	16.26	20.49	20.02	28.90	21.97	21.36	52.03	-17.60%
YoY %	-20.64%	2.35%	-30.73%	31.54%	2.86%	-58.95%	-	-
Horiz. %	31.25%	39.38%	38.48%	55.54%	42.23%	41.05%	100.00%	-
P/EPS	40.21	104.64	25.81	144.44	164.10	91.74	355.10	-30.42%
YoY %	-61.57%	305.42%	-82.13%	-11.98%	78.88%	-74.17%	-	-
Horiz. %	11.32%	29.47%	7.27%	40.68%	46.21%	25.83%	100.00%	-
EY	2.49	0.96	3.87	0.69	0.61	1.09	0.28	43.88%
YoY %	159.38%	-75.19%	460.87%	13.11%	-44.04%	289.29%	-	-
Horiz. %	889.29%	342.86%	1,382.14%	246.43%	217.86%	389.29%	100.00%	-
DY	2.00	1.96	1.29	0.85	1.48	1.35	0.57	23.24%
YoY %	2.04%	51.94%	51.76%	-42.57%	9.63%	136.84%	-	-
Horiz. %	350.88%	343.86%	226.32%	149.12%	259.65%	236.84%	100.00%	-
P/NAPS	1.80	1.73	0.02	2.77	1.52	1.61	3.85	-11.89%
YoY %	4.05%	8,550.00%	-99.28%	82.24%	-5.59%	-58.18%	-	-
Horiz. %	46.75%	44.94%	0.52%	71.95%	39.48%	41.82%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	15/11/21	16/11/20	27/11/19	26/11/18	28/11/17	16/11/16	26/11/15	-
Price	0.825	0.80	0.89	0.84	1.07	1.51	1.54	-
P/RPS	16.26	19.52	19.16	17.21	17.42	21.79	23.02	-5.62%
YoY %	-16.70%	1.88%	11.33%	-1.21%	-20.06%	-5.34%	-	-
Horiz. %	70.63%	84.80%	83.23%	74.76%	75.67%	94.66%	100.00%	-
P/EPS	40.21	99.66	24.70	86.05	130.07	93.60	157.14	-20.30%
YoY %	-59.65%	303.48%	-71.30%	-33.84%	38.96%	-40.44%	-	-
Horiz. %	25.59%	63.42%	15.72%	54.76%	82.77%	59.56%	100.00%	-
EY	2.49	1.00	4.05	1.16	0.77	1.07	0.64	25.38%
YoY %	149.00%	-75.31%	249.14%	50.65%	-28.04%	67.19%	-	-
Horiz. %	389.06%	156.25%	632.81%	181.25%	120.31%	167.19%	100.00%	-
DY	2.00	2.06	1.35	1.43	1.87	1.32	1.30	7.43%
YoY %	-2.91%	52.59%	-5.59%	-23.53%	41.67%	1.54%	-	-
Horiz. %	153.85%	158.46%	103.85%	110.00%	143.85%	101.54%	100.00%	-
P/NAPS	1.80	1.65	0.02	1.65	1.21	1.64	1.70	0.95%
YoY %	9.09%	8,150.00%	-98.79%	36.36%	-26.22%	-3.53%	-	-
Horiz. %	105.88%	97.06%	1.18%	97.06%	71.18%	96.47%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 11:25:00

ADX

5 Mins

SELL

2024-05-13 11:20:00

EMA 5

10 Mins

SELL

2024-05-13 11:20:00

ADX

10 Mins

SELL

2024-05-13 11:20:00

MACD/RSI

10 Mins

SELL

2024-05-13 11:00:00

EMA 5

Hourly

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

HLIND

HONG LEONG INDUSTRIES BHD

285

PTRANS

PERAK TRANSIT BERHAD

275

GENTING

GENTING BHD

164

YTLPOWR

YTL POWER INTERNATIONAL BHD

160

TOPGLOV

TOP GLOVE CORPORATION BHD

133

SENDAI

EVERSENDAI CORPORATION BERHAD

128

VSTECS

VSTECS BERHAD

126

MYEG

MY E.G. SERVICES BHD

123

Daily Stocks

HSI-CXG

0.21

-0.005

184,315,100

HSI-HUT

0.125

-0.02

146,086,200

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.99

+0.005

74,122,000

MMAG

0.285

+0.085

65,455,200

SENDAI-WA

0.415

+0.09

56,470,800

E&O-LR

0.055

+0.01

56,261,700

TOPGLOV

0.98

+0.03

50,498,900

HSI-HU6

0.09

-0.005

50,389,900

More active Stocks

SBAGAN

6.60

+1.00

686,000

KLUANG

5.97

+0.66

274,800

ALLIANZ-PA

23.00

+0.60

100

HEIM

23.94

+0.36

89,500

2.30

+0.35

18,310,800

CHGP

3.04

+0.27

1,897,900

PTT

1.50

+0.27

1,680,200

DLADY

32.68

+0.26

13,700

HSI-CXM

1.03

+0.25

2,000

SAM

5.90

+0.20

782,500

More gainer Stocks

EQ8MID

1.10

-0.215

1,000

ORIENT

6.97

-0.18

1,220,900

PARAGON

3.37

-0.15

139,200

KUAISHO-C17

0.08

-0.12

58,800

VSTECS

3.34

-0.11

1,484,700

AJI

19.00

-0.10

409,700

FFB-C5

0.055

-0.095

93,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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