[TALIWRK] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.98%
YoY- 184.65%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 101,409 85,855 72,427 74,894 105,538 97,930 131,696 -4.26%
PBT 14,631 25,049 13,834 19,061 -10,183 77,477 14,890 -0.29%
Tax -5,325 2,124 -1,853 -3,749 -5,628 -21,319 -757 38.40%
NP 9,306 27,173 11,981 15,312 -15,811 56,158 14,133 -6.72%
-
NP to SH 6,558 21,001 12,183 15,699 -18,546 54,513 6,455 0.26%
-
Tax Rate 36.40% -8.48% 13.39% 19.67% - 27.52% 5.08% -
Total Cost 92,103 58,682 60,446 59,582 121,349 41,772 117,563 -3.98%
-
Net Worth 695,860 787,378 904,698 959,327 103,310,650 1,055,883 1,053,585 -6.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 20,158 33,260 33,260 33,260 33,260 24,189 24,189 -2.99%
Div Payout % 307.38% 158.38% 273.01% 211.87% 0.00% 44.37% 374.74% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 695,860 787,378 904,698 959,327 103,310,650 1,055,883 1,053,585 -6.67%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 8.88%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.18% 31.65% 16.54% 20.44% -14.98% 57.35% 10.73% -
ROE 0.94% 2.67% 1.35% 1.64% -0.02% 5.16% 0.61% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.03 4.26 3.59 3.72 5.24 4.86 10.89 -12.07%
EPS 0.32 1.05 0.60 0.78 -0.92 2.70 0.53 -8.06%
DPS 1.00 1.65 1.65 1.65 1.65 1.20 2.00 -10.90%
NAPS 0.3452 0.3906 0.4488 0.4759 51.25 0.5238 0.8711 -14.29%
Adjusted Per Share Value based on latest NOSH - 2,015,817
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.03 4.26 3.59 3.72 5.24 4.86 6.53 -4.25%
EPS 0.32 1.05 0.60 0.78 -0.92 2.70 0.32 0.00%
DPS 1.00 1.65 1.65 1.65 1.65 1.20 1.20 -2.99%
NAPS 0.3452 0.3906 0.4488 0.4759 51.25 0.5238 0.5227 -6.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.835 0.865 0.865 0.835 0.89 0.79 1.10 -
P/RPS 16.60 20.31 24.08 22.47 17.00 16.26 10.10 8.62%
P/EPS 256.66 83.03 143.12 107.22 -96.74 29.21 206.11 3.72%
EY 0.39 1.20 0.70 0.93 -1.03 3.42 0.49 -3.73%
DY 1.20 1.91 1.91 1.98 1.85 1.52 1.82 -6.70%
P/NAPS 2.42 2.21 1.93 1.75 0.02 1.51 1.26 11.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 16/02/23 22/02/22 26/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.87 0.86 0.91 0.825 0.835 0.855 0.91 -
P/RPS 17.29 20.19 25.33 22.21 15.95 17.60 8.36 12.86%
P/EPS 267.42 82.55 150.57 105.93 -90.76 31.62 170.51 7.78%
EY 0.37 1.21 0.66 0.94 -1.10 3.16 0.59 -7.47%
DY 1.15 1.92 1.81 2.00 1.98 1.40 2.20 -10.24%
P/NAPS 2.52 2.20 2.03 1.73 0.02 1.63 1.04 15.88%

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