[TALIWRK] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 55.57%
YoY- -25.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 69,012 74,098 114,222 79,562 61,399 34,191 44,144 7.72%
PBT 21,350 68,028 5,084 6,106 14,461 -436 -10,249 -
Tax 16,053 -17,932 -3,028 -1,769 -4,268 -1,009 -3,333 -
NP 37,403 50,096 2,056 4,337 10,193 -1,445 -13,582 -
-
NP to SH 31,953 51,223 4,428 7,774 10,438 -1,646 -13,620 -
-
Tax Rate -75.19% 26.36% 59.56% 28.97% 29.51% - - -
Total Cost 31,609 24,002 112,166 75,225 51,206 35,636 57,726 -9.54%
-
Net Worth 1,121,075 1,119,470 438,437 437,379 436,858 498,670 483,975 15.01%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 24,189 23,617 - 4,373 6,552 2,149 6,654 23.97%
Div Payout % 75.70% 46.11% - 56.26% 62.78% 0.00% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,121,075 1,119,470 438,437 437,379 436,858 498,670 483,975 15.01%
NOSH 1,209,489 1,180,875 438,437 437,379 436,858 429,999 443,648 18.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 54.20% 67.61% 1.80% 5.45% 16.60% -4.23% -30.77% -
ROE 2.85% 4.58% 1.01% 1.78% 2.39% -0.33% -2.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.71 6.27 26.05 18.19 14.05 7.95 9.95 -8.83%
EPS 2.65 4.33 0.41 1.78 2.39 -0.38 -3.07 -
DPS 2.00 2.00 0.00 1.00 1.50 0.50 1.50 4.90%
NAPS 0.9269 0.948 1.00 1.00 1.00 1.1597 1.0909 -2.67%
Adjusted Per Share Value based on latest NOSH - 437,379
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.41 3.67 5.65 3.94 3.04 1.69 2.18 7.73%
EPS 1.58 2.53 0.22 0.38 0.52 -0.08 -0.67 -
DPS 1.20 1.17 0.00 0.22 0.32 0.11 0.33 23.98%
NAPS 0.5547 0.5539 0.2169 0.2164 0.2162 0.2467 0.2395 15.01%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.44 1.48 1.95 1.18 0.81 1.00 1.27 -
P/RPS 25.24 23.59 7.49 6.49 5.76 12.58 12.76 12.02%
P/EPS 54.51 34.12 193.08 66.39 33.90 -261.24 -41.37 -
EY 1.83 2.93 0.52 1.51 2.95 -0.38 -2.42 -
DY 1.39 1.35 0.00 0.85 1.85 0.50 1.18 2.76%
P/NAPS 1.55 1.56 1.95 1.18 0.81 0.86 1.16 4.94%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 25/02/16 12/02/15 25/02/14 27/02/13 27/02/12 25/02/11 -
Price 1.54 1.56 2.11 1.20 0.76 1.03 1.20 -
P/RPS 26.99 24.86 8.10 6.60 5.41 12.95 12.06 14.35%
P/EPS 58.29 35.96 208.92 67.51 31.81 -269.08 -39.09 -
EY 1.72 2.78 0.48 1.48 3.14 -0.37 -2.56 -
DY 1.30 1.28 0.00 0.83 1.97 0.49 1.25 0.65%
P/NAPS 1.66 1.65 2.11 1.20 0.76 0.89 1.10 7.09%

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