[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	4.56	5.11	4.12	4.67	4.91	3.71	4.18	1.46%
YoY %	-10.76%	24.03%	-11.78%	-4.89%	32.35%	-11.24%	-	-
Horiz. %	109.09%	122.25%	98.56%	111.72%	117.46%	88.76%	100.00%	-
EPS	0.62	2.06	0.81	3.63	0.98	0.50	0.97	-7.18%
YoY %	-69.90%	154.32%	-77.69%	270.41%	96.00%	-48.45%	-	-
Horiz. %	63.92%	212.37%	83.51%	374.23%	101.03%	51.55%	100.00%	-
DPS	1.66	1.66	1.66	1.21	1.21	1.21	1.21	5.40%
YoY %	0.00%	0.00%	37.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.19%	137.19%	137.19%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3997	0.4622	0.4876	53.7026	0.512	0.5348	0.5557	-5.34%
YoY %	-13.52%	-5.21%	-99.09%	10,388.79%	-4.26%	-3.76%	-	-
Horiz. %	71.93%	83.17%	87.75%	9,663.96%	92.14%	96.24%	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

Moomoo MY

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

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:00:00

EMA 5

Hourly

BUY

2024-05-14 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 14:45:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 14:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 14:40:00

TURTLE SYSTEM 55

10 Mins

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

SENDAI

EVERSENDAI CORPORATION BERHAD

398

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

GENTING

GENTING BHD

363

PTRANS

PERAK TRANSIT BERHAD

331

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

318

GENM

GENTING MALAYSIA BERHAD

281

TOPGLOV

TOP GLOVE CORPORATION BHD

254

PBBANK

PUBLIC BANK BHD

236

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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