[TALIWRK] YoY Quarter Result on 30-Sep-2019 [#3]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 578.07%

YoY- 269.12%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Quarter Result
Revenue	91,278	102,305	82,631	93,623	98,361	74,311	83,796	1.43%
YoY %	-10.78%	23.81%	-11.74%	-4.82%	32.36%	-11.32%	-	-
Horiz. %	108.93%	122.09%	98.61%	111.73%	117.38%	88.68%	100.00%	-
PBT	22,018	67,239	22,596	83,500	27,604	14,486	26,005	-2.73%
YoY %	-67.25%	197.57%	-72.94%	202.49%	90.56%	-44.30%	-	-
Horiz. %	84.67%	258.56%	86.89%	321.09%	106.15%	55.70%	100.00%	-
Tax	-6,623	-3,886	-3,875	-8,330	-4,996	-2,269	-9	200.31%
YoY %	-70.43%	-0.28%	53.48%	-66.73%	-120.19%	-25,111.11%	-	-
Horiz. %	73,588.89%	43,177.78%	43,055.56%	92,555.56%	55,511.11%	25,211.11%	100.00%	-
NP	15,395	63,353	18,721	75,170	22,608	12,217	25,996	-8.35%
YoY %	-75.70%	238.41%	-75.10%	232.49%	85.05%	-53.00%	-	-
Horiz. %	59.22%	243.70%	72.01%	289.16%	86.97%	47.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,507	41,358	16,182	72,635	19,678	9,950	19,513	-7.14%
YoY %	-69.76%	155.58%	-77.72%	269.12%	97.77%	-49.01%	-	-
Horiz. %	64.10%	211.95%	82.93%	372.24%	100.85%	50.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.08%	5.78%	17.15%	9.98%	18.10%	15.66%	0.03%	-
YoY %	420.42%	-66.30%	71.84%	-44.86%	15.58%	52,100.00%	-	-
Horiz. %	100,266.67%	19,266.67%	57,166.67%	33,266.67%	60,333.33%	52,200.00%	100.00%	-
Total Cost	75,883	38,952	63,910	18,453	75,753	62,094	57,800	4.63%
YoY %	94.81%	-39.05%	246.34%	-75.64%	22.00%	7.43%	-	-
Horiz. %	131.29%	67.39%	110.57%	31.93%	131.06%	107.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	800,682	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	-5.34%
YoY %	-13.52%	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	-	-
Horiz. %	71.92%	83.16%	87.74%	9,663.24%	92.12%	96.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	33,260	33,260	33,260	24,189	24,189	24,189	24,189	5.44%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	265.94%	80.42%	205.54%	33.30%	122.93%	243.11%	123.97%	-
YoY %	230.69%	-60.87%	517.24%	-72.91%	-49.43%	96.10%	-	-
Horiz. %	214.52%	64.87%	165.80%	26.86%	99.16%	196.10%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	800,682	925,865	976,865	107,584,181	1,025,646	1,071,365	1,113,334	-5.34%
YoY %	-13.52%	-5.22%	-99.09%	10,389.41%	-4.27%	-3.77%	-	-
Horiz. %	71.92%	83.16%	87.74%	9,663.24%	92.12%	96.23%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,489	8.88%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	16.87%	61.93%	22.66%	80.29%	22.98%	16.44%	31.02%	-
YoY %	-72.76%	173.30%	-71.78%	249.39%	39.78%	-47.00%	-	-
Horiz. %	54.38%	199.65%	73.05%	258.83%	74.08%	53.00%	100.00%	-
ROE	1.56%	4.47%	1.66%	0.07%	1.92%	0.93%	1.75%	-
YoY %	-65.10%	169.28%	2,271.43%	-96.35%	106.45%	-46.86%	-	-
Horiz. %	89.14%	255.43%	94.86%	4.00%	109.71%	53.14%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	4.53	5.08	4.10	4.64	4.88	6.14	6.93	-6.83%
YoY %	-10.83%	23.90%	-11.64%	-4.92%	-20.52%	-11.40%	-	-
Horiz. %	65.37%	73.30%	59.16%	66.96%	70.42%	88.60%	100.00%	-
EPS	0.62	2.05	0.80	3.60	0.98	0.82	1.61	-14.69%
YoY %	-69.76%	156.25%	-77.78%	267.35%	19.51%	-49.07%	-	-
Horiz. %	38.51%	127.33%	49.69%	223.60%	60.87%	50.93%	100.00%	-
DPS	1.65	1.65	1.65	1.20	1.20	2.00	2.00	-3.15%
YoY %	0.00%	0.00%	37.50%	0.00%	-40.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	82.50%	60.00%	60.00%	100.00%	100.00%	-
NAPS	0.3972	0.4593	0.4846	53.37	0.5088	0.8858	0.9205	-13.06%
YoY %	-13.52%	-5.22%	-99.09%	10,389.39%	-42.56%	-3.77%	-	-
Horiz. %	43.15%	49.90%	52.65%	5,797.94%	55.27%	96.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	4.52	5.06	4.09	4.63	4.87	3.68	4.15	1.43%
YoY %	-10.67%	23.72%	-11.66%	-4.93%	32.34%	-11.33%	-	-
Horiz. %	108.92%	121.93%	98.55%	111.57%	117.35%	88.67%	100.00%	-
EPS	0.62	2.05	0.80	3.59	0.97	0.49	0.97	-7.18%
YoY %	-69.76%	156.25%	-77.72%	270.10%	97.96%	-49.48%	-	-
Horiz. %	63.92%	211.34%	82.47%	370.10%	100.00%	50.52%	100.00%	-
DPS	1.65	1.65	1.65	1.20	1.20	1.20	1.20	5.44%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3962	0.4581	0.4833	53.231	0.5075	0.5301	0.5509	-5.34%
YoY %	-13.51%	-5.21%	-99.09%	10,388.87%	-4.26%	-3.78%	-	-
Horiz. %	71.92%	83.15%	87.73%	9,662.55%	92.12%	96.22%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.905	0.825	0.84	0.93	1.41	1.35	1.48	-
P/RPS	19.99	16.26	20.49	20.02	28.90	21.97	21.36	-1.09%
YoY %	22.94%	-20.64%	2.35%	-30.73%	31.54%	2.86%	-	-
Horiz. %	93.59%	76.12%	95.93%	93.73%	135.30%	102.86%	100.00%	-
P/EPS	145.86	40.21	104.64	25.81	144.44	164.10	91.74	8.03%
YoY %	262.75%	-61.57%	305.42%	-82.13%	-11.98%	78.88%	-	-
Horiz. %	158.99%	43.83%	114.06%	28.13%	157.44%	178.88%	100.00%	-
EY	0.69	2.49	0.96	3.87	0.69	0.61	1.09	-7.33%
YoY %	-72.29%	159.38%	-75.19%	460.87%	13.11%	-44.04%	-	-
Horiz. %	63.30%	228.44%	88.07%	355.05%	63.30%	55.96%	100.00%	-
DY	1.82	2.00	1.96	1.29	0.85	1.48	1.35	5.10%
YoY %	-9.00%	2.04%	51.94%	51.76%	-42.57%	9.63%	-	-
Horiz. %	134.81%	148.15%	145.19%	95.56%	62.96%	109.63%	100.00%	-
P/NAPS	2.28	1.80	1.73	0.02	2.77	1.52	1.61	5.96%
YoY %	26.67%	4.05%	8,550.00%	-99.28%	82.24%	-5.59%	-	-
Horiz. %	141.61%	111.80%	107.45%	1.24%	172.05%	94.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/22	15/11/21	16/11/20	27/11/19	26/11/18	28/11/17	16/11/16	-
Price	0.895	0.825	0.80	0.89	0.84	1.07	1.51	-
P/RPS	19.77	16.26	19.52	19.16	17.21	17.42	21.79	-1.60%
YoY %	21.59%	-16.70%	1.88%	11.33%	-1.21%	-20.06%	-	-
Horiz. %	90.73%	74.62%	89.58%	87.93%	78.98%	79.94%	100.00%	-
P/EPS	144.25	40.21	99.66	24.70	86.05	130.07	93.60	7.47%
YoY %	258.74%	-59.65%	303.48%	-71.30%	-33.84%	38.96%	-	-
Horiz. %	154.11%	42.96%	106.47%	26.39%	91.93%	138.96%	100.00%	-
EY	0.69	2.49	1.00	4.05	1.16	0.77	1.07	-7.04%
YoY %	-72.29%	149.00%	-75.31%	249.14%	50.65%	-28.04%	-	-
Horiz. %	64.49%	232.71%	93.46%	378.50%	108.41%	71.96%	100.00%	-
DY	1.84	2.00	2.06	1.35	1.43	1.87	1.32	5.68%
YoY %	-8.00%	-2.91%	52.59%	-5.59%	-23.53%	41.67%	-	-
Horiz. %	139.39%	151.52%	156.06%	102.27%	108.33%	141.67%	100.00%	-
P/NAPS	2.25	1.80	1.65	0.02	1.65	1.21	1.64	5.40%
YoY %	25.00%	9.09%	8,150.00%	-98.79%	36.36%	-26.22%	-	-
Horiz. %	137.20%	109.76%	100.61%	1.22%	100.61%	73.78%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos