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

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
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 91,278 102,305 82,631 93,623 98,361 74,311 83,796 1.43%
PBT 22,018 67,239 22,596 83,500 27,604 14,486 26,005 -2.73%
Tax -6,623 -3,886 -3,875 -8,330 -4,996 -2,269 -9 200.31%
NP 15,395 63,353 18,721 75,170 22,608 12,217 25,996 -8.35%
-
NP to SH 12,507 41,358 16,182 72,635 19,678 9,950 19,513 -7.14%
-
Tax Rate 30.08% 5.78% 17.15% 9.98% 18.10% 15.66% 0.03% -
Total Cost 75,883 38,952 63,910 18,453 75,753 62,094 57,800 4.63%
-
Net Worth 800,682 925,865 976,865 107,584,181 1,025,646 1,071,365 1,113,334 -5.34%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 33,260 33,260 33,260 24,189 24,189 24,189 24,189 5.44%
Div Payout % 265.94% 80.42% 205.54% 33.30% 122.93% 243.11% 123.97% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 800,682 925,865 976,865 107,584,181 1,025,646 1,071,365 1,113,334 -5.34%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,489 8.88%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.87% 61.93% 22.66% 80.29% 22.98% 16.44% 31.02% -
ROE 1.56% 4.47% 1.66% 0.07% 1.92% 0.93% 1.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.53 5.08 4.10 4.64 4.88 6.14 6.93 -6.83%
EPS 0.62 2.05 0.80 3.60 0.98 0.82 1.61 -14.69%
DPS 1.65 1.65 1.65 1.20 1.20 2.00 2.00 -3.15%
NAPS 0.3972 0.4593 0.4846 53.37 0.5088 0.8858 0.9205 -13.06%
Adjusted Per Share Value based on latest NOSH - 2,015,817
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.53 5.08 4.10 4.64 4.88 3.69 4.16 1.42%
EPS 0.62 2.05 0.80 3.60 0.98 0.49 0.97 -7.18%
DPS 1.65 1.65 1.65 1.20 1.20 1.20 1.20 5.44%
NAPS 0.3972 0.4593 0.4846 53.37 0.5088 0.5315 0.5523 -5.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 145.86 40.21 104.64 25.81 144.44 164.10 91.74 8.03%
EY 0.69 2.49 0.96 3.87 0.69 0.61 1.09 -7.33%
DY 1.82 2.00 1.96 1.29 0.85 1.48 1.35 5.10%
P/NAPS 2.28 1.80 1.73 0.02 2.77 1.52 1.61 5.96%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 144.25 40.21 99.66 24.70 86.05 130.07 93.60 7.47%
EY 0.69 2.49 1.00 4.05 1.16 0.77 1.07 -7.04%
DY 1.84 2.00 2.06 1.35 1.43 1.87 1.32 5.68%
P/NAPS 2.25 1.80 1.65 0.02 1.65 1.21 1.64 5.40%

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