[TALIWRK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.04%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,399 34,191 44,144 44,731 22,200 51,106 35,413 9.59%
PBT 14,461 -436 -10,249 14,290 14,404 9,057 10,974 4.70%
Tax -4,268 -1,009 -3,333 -2,438 -587 -3,088 -3,521 3.25%
NP 10,193 -1,445 -13,582 11,852 13,817 5,969 7,453 5.35%
-
NP to SH 10,438 -1,646 -13,620 11,954 13,400 6,266 7,472 5.72%
-
Tax Rate 29.51% - - 17.06% 4.08% 34.10% 32.08% -
Total Cost 51,206 35,636 57,726 32,879 8,383 45,137 27,960 10.60%
-
Net Worth 436,858 498,670 483,975 375,308 351,448 328,983 311,248 5.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,552 2,149 6,654 15,060 12,233 24,388 22,239 -18.41%
Div Payout % 62.78% 0.00% 0.00% 125.99% 91.29% 389.22% 297.64% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 436,858 498,670 483,975 375,308 351,448 328,983 311,248 5.80%
NOSH 436,858 429,999 443,648 376,513 376,404 375,209 370,666 2.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.60% -4.23% -30.77% 26.50% 62.24% 11.68% 21.05% -
ROE 2.39% -0.33% -2.81% 3.19% 3.81% 1.90% 2.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.05 7.95 9.95 11.88 5.90 13.62 9.55 6.63%
EPS 2.39 -0.38 -3.07 3.17 3.56 1.67 2.00 3.01%
DPS 1.50 0.50 1.50 4.00 3.25 6.50 6.00 -20.61%
NAPS 1.00 1.1597 1.0909 0.9968 0.9337 0.8768 0.8397 2.95%
Adjusted Per Share Value based on latest NOSH - 376,513
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.05 1.70 2.19 2.22 1.10 2.54 1.76 9.58%
EPS 0.52 -0.08 -0.68 0.59 0.66 0.31 0.37 5.83%
DPS 0.33 0.11 0.33 0.75 0.61 1.21 1.10 -18.16%
NAPS 0.2167 0.2474 0.2401 0.1862 0.1743 0.1632 0.1544 5.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 1.00 1.27 1.66 1.80 2.39 1.69 -
P/RPS 5.76 12.58 12.76 13.97 30.52 17.55 17.69 -17.04%
P/EPS 33.90 -261.24 -41.37 52.28 50.56 143.11 83.84 -13.99%
EY 2.95 -0.38 -2.42 1.91 1.98 0.70 1.19 16.31%
DY 1.85 0.50 1.18 2.41 1.81 2.72 3.55 -10.28%
P/NAPS 0.81 0.86 1.16 1.67 1.93 2.73 2.01 -14.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.76 1.03 1.20 1.39 1.88 2.22 1.80 -
P/RPS 5.41 12.95 12.06 11.70 31.88 16.30 18.84 -18.76%
P/EPS 31.81 -269.08 -39.09 43.78 52.81 132.93 89.29 -15.79%
EY 3.14 -0.37 -2.56 2.28 1.89 0.75 1.12 18.72%
DY 1.97 0.49 1.25 2.88 1.73 2.93 3.33 -8.36%
P/NAPS 0.76 0.89 1.10 1.39 2.01 2.53 2.14 -15.83%

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