[TALIWRK] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 374.11%
YoY- 1056.8%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 97,930 131,696 69,012 74,098 114,222 79,562 61,399 8.08%
PBT 77,477 14,890 21,350 68,028 5,084 6,106 14,461 32.26%
Tax -21,319 -757 16,053 -17,932 -3,028 -1,769 -4,268 30.72%
NP 56,158 14,133 37,403 50,096 2,056 4,337 10,193 32.88%
-
NP to SH 54,513 6,455 31,953 51,223 4,428 7,774 10,438 31.70%
-
Tax Rate 27.52% 5.08% -75.19% 26.36% 59.56% 28.97% 29.51% -
Total Cost 41,772 117,563 31,609 24,002 112,166 75,225 51,206 -3.33%
-
Net Worth 1,055,883 1,053,585 1,121,075 1,119,470 438,437 437,379 436,858 15.83%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 24,189 24,189 24,189 23,617 - 4,373 6,552 24.30%
Div Payout % 44.37% 374.74% 75.70% 46.11% - 56.26% 62.78% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,055,883 1,053,585 1,121,075 1,119,470 438,437 437,379 436,858 15.83%
NOSH 2,015,817 1,209,489 1,209,489 1,180,875 438,437 437,379 436,858 29.01%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 57.35% 10.73% 54.20% 67.61% 1.80% 5.45% 16.60% -
ROE 5.16% 0.61% 2.85% 4.58% 1.01% 1.78% 2.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.86 10.89 5.71 6.27 26.05 18.19 14.05 -16.20%
EPS 2.70 0.53 2.65 4.33 0.41 1.78 2.39 2.05%
DPS 1.20 2.00 2.00 2.00 0.00 1.00 1.50 -3.64%
NAPS 0.5238 0.8711 0.9269 0.948 1.00 1.00 1.00 -10.21%
Adjusted Per Share Value based on latest NOSH - 1,180,875
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.86 6.53 3.42 3.68 5.67 3.95 3.05 8.07%
EPS 2.70 0.32 1.59 2.54 0.22 0.39 0.52 31.57%
DPS 1.20 1.20 1.20 1.17 0.00 0.22 0.33 23.99%
NAPS 0.5238 0.5227 0.5561 0.5553 0.2175 0.217 0.2167 15.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.79 1.10 1.44 1.48 1.95 1.18 0.81 -
P/RPS 16.26 10.10 25.24 23.59 7.49 6.49 5.76 18.87%
P/EPS 29.21 206.11 54.51 34.12 193.08 66.39 33.90 -2.45%
EY 3.42 0.49 1.83 2.93 0.52 1.51 2.95 2.49%
DY 1.52 1.82 1.39 1.35 0.00 0.85 1.85 -3.22%
P/NAPS 1.51 1.26 1.55 1.56 1.95 1.18 0.81 10.93%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 16/02/17 25/02/16 12/02/15 25/02/14 27/02/13 -
Price 0.855 0.91 1.54 1.56 2.11 1.20 0.76 -
P/RPS 17.60 8.36 26.99 24.86 8.10 6.60 5.41 21.71%
P/EPS 31.62 170.51 58.29 35.96 208.92 67.51 31.81 -0.09%
EY 3.16 0.59 1.72 2.78 0.48 1.48 3.14 0.10%
DY 1.40 2.20 1.30 1.28 0.00 0.83 1.97 -5.53%
P/NAPS 1.63 1.04 1.66 1.65 2.11 1.20 0.76 13.55%

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