[TALIWRK] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.09%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 162,026 194,577 154,322 124,988 126,370 116,039 95,578 9.19%
PBT 56,922 36,941 56,083 55,145 47,678 32,615 20,756 18.30%
Tax -13,445 -10,442 -17,203 -15,046 -13,354 -10,801 -1,558 43.19%
NP 43,477 26,499 38,880 40,099 34,324 21,814 19,198 14.58%
-
NP to SH 43,557 26,474 38,880 40,099 34,324 21,814 15,469 18.82%
-
Tax Rate 23.62% 28.27% 30.67% 27.28% 28.01% 33.12% 7.51% -
Total Cost 118,549 168,078 115,442 84,889 92,046 94,225 76,380 7.59%
-
Net Worth 0 177,894 223,019 117,825 151,559 117,006 17,742 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 32,149 10,592 7,899 13,397 - - - -
Div Payout % 73.81% 40.01% 20.32% 33.41% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 177,894 223,019 117,825 151,559 117,006 17,742 -
NOSH 363,190 176,100 176,999 117,825 117,488 118,547 19,912 62.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.83% 13.62% 25.19% 32.08% 27.16% 18.80% 20.09% -
ROE 0.00% 14.88% 17.43% 34.03% 22.65% 18.64% 87.19% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.61 109.38 87.19 106.08 107.56 97.88 479.98 -32.68%
EPS 11.99 14.88 21.97 34.03 29.21 18.40 77.68 -26.74%
DPS 8.85 6.00 4.46 11.40 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.26 1.00 1.29 0.987 0.891 -
Adjusted Per Share Value based on latest NOSH - 117,825
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.02 9.63 7.64 6.18 6.25 5.74 4.73 9.19%
EPS 2.16 1.31 1.92 1.98 1.70 1.08 0.77 18.74%
DPS 1.59 0.52 0.39 0.66 0.00 0.00 0.00 -
NAPS 0.00 0.088 0.1103 0.0583 0.075 0.0579 0.0088 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.67 1.25 1.34 1.46 1.15 1.00 1.34 -
P/RPS 3.74 1.14 1.54 1.38 1.07 1.02 0.28 54.00%
P/EPS 13.92 8.40 6.10 4.29 3.94 5.43 1.72 41.67%
EY 7.18 11.91 16.39 23.31 25.40 18.40 57.97 -29.38%
DY 5.30 4.80 3.33 7.81 0.00 0.00 0.00 -
P/NAPS 0.00 1.25 1.06 1.46 0.89 1.01 1.50 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 02/09/05 27/08/04 27/08/03 26/08/02 30/08/01 28/08/00 -
Price 1.74 1.30 1.33 1.70 1.10 1.00 1.40 -
P/RPS 3.90 1.19 1.53 1.60 1.02 1.02 0.29 54.17%
P/EPS 14.51 8.74 6.05 5.00 3.77 5.43 1.80 41.57%
EY 6.89 11.45 16.52 20.02 26.56 18.40 55.49 -29.35%
DY 5.09 4.62 3.36 6.71 0.00 0.00 0.00 -
P/NAPS 0.00 1.30 1.06 1.70 0.85 1.01 1.57 -

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