[TALIWRK] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -35.13%
YoY- -79.8%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 74,894 105,538 97,930 131,696 69,012 74,098 114,222 -6.78%
PBT 19,061 -10,183 77,477 14,890 21,350 68,028 5,084 24.61%
Tax -3,749 -5,628 -21,319 -757 16,053 -17,932 -3,028 3.62%
NP 15,312 -15,811 56,158 14,133 37,403 50,096 2,056 39.70%
-
NP to SH 15,699 -18,546 54,513 6,455 31,953 51,223 4,428 23.46%
-
Tax Rate 19.67% - 27.52% 5.08% -75.19% 26.36% 59.56% -
Total Cost 59,582 121,349 41,772 117,563 31,609 24,002 112,166 -9.99%
-
Net Worth 959,327 103,310,650 1,055,883 1,053,585 1,121,075 1,119,470 438,437 13.92%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 33,260 33,260 24,189 24,189 24,189 23,617 - -
Div Payout % 211.87% 0.00% 44.37% 374.74% 75.70% 46.11% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 959,327 103,310,650 1,055,883 1,053,585 1,121,075 1,119,470 438,437 13.92%
NOSH 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,180,875 438,437 28.92%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 20.44% -14.98% 57.35% 10.73% 54.20% 67.61% 1.80% -
ROE 1.64% -0.02% 5.16% 0.61% 2.85% 4.58% 1.01% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.72 5.24 4.86 10.89 5.71 6.27 26.05 -27.68%
EPS 0.78 -0.92 2.70 0.53 2.65 4.33 0.41 11.30%
DPS 1.65 1.65 1.20 2.00 2.00 2.00 0.00 -
NAPS 0.4759 51.25 0.5238 0.8711 0.9269 0.948 1.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 1,209,489
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.71 5.22 4.85 6.52 3.41 3.67 5.65 -6.76%
EPS 0.78 -0.92 2.70 0.32 1.58 2.53 0.22 23.46%
DPS 1.65 1.65 1.20 1.20 1.20 1.17 0.00 -
NAPS 0.4747 51.1165 0.5224 0.5213 0.5547 0.5539 0.2169 13.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.835 0.89 0.79 1.10 1.44 1.48 1.95 -
P/RPS 22.47 17.00 16.26 10.10 25.24 23.59 7.49 20.07%
P/EPS 107.22 -96.74 29.21 206.11 54.51 34.12 193.08 -9.33%
EY 0.93 -1.03 3.42 0.49 1.83 2.93 0.52 10.16%
DY 1.98 1.85 1.52 1.82 1.39 1.35 0.00 -
P/NAPS 1.75 0.02 1.51 1.26 1.55 1.56 1.95 -1.78%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 28/02/19 28/02/18 16/02/17 25/02/16 12/02/15 -
Price 0.825 0.835 0.855 0.91 1.54 1.56 2.11 -
P/RPS 22.21 15.95 17.60 8.36 26.99 24.86 8.10 18.28%
P/EPS 105.93 -90.76 31.62 170.51 58.29 35.96 208.92 -10.69%
EY 0.94 -1.10 3.16 0.59 1.72 2.78 0.48 11.84%
DY 2.00 1.98 1.40 2.20 1.30 1.28 0.00 -
P/NAPS 1.73 0.02 1.63 1.04 1.66 1.65 2.11 -3.25%

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