[TALIWRK] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
02-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.94%
YoY- -31.91%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 245,835 149,963 162,026 194,577 154,322 124,988 126,370 11.71%
PBT 49,527 48,560 56,922 36,941 56,083 55,145 47,678 0.63%
Tax -14,667 -14,089 -13,445 -10,442 -17,203 -15,046 -13,354 1.57%
NP 34,860 34,471 43,477 26,499 38,880 40,099 34,324 0.25%
-
NP to SH 35,440 34,569 43,557 26,474 38,880 40,099 34,324 0.53%
-
Tax Rate 29.61% 29.01% 23.62% 28.27% 30.67% 27.28% 28.01% -
Total Cost 210,975 115,492 118,549 168,078 115,442 84,889 92,046 14.81%
-
Net Worth 333,212 316,237 0 177,894 223,019 117,825 151,559 14.01%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 35,662 33,444 32,149 10,592 7,899 13,397 - -
Div Payout % 100.63% 96.75% 73.81% 40.01% 20.32% 33.41% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 333,212 316,237 0 177,894 223,019 117,825 151,559 14.01%
NOSH 375,789 373,493 363,190 176,100 176,999 117,825 117,488 21.36%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.18% 22.99% 26.83% 13.62% 25.19% 32.08% 27.16% -
ROE 10.64% 10.93% 0.00% 14.88% 17.43% 34.03% 22.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 65.42 40.15 44.61 109.38 87.19 106.08 107.56 -7.94%
EPS 9.43 9.26 11.99 14.88 21.97 34.03 29.21 -17.16%
DPS 9.50 9.00 8.85 6.00 4.46 11.40 0.00 -
NAPS 0.8867 0.8467 0.00 1.00 1.26 1.00 1.29 -6.05%
Adjusted Per Share Value based on latest NOSH - 176,100
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.20 7.44 8.04 9.65 7.66 6.20 6.27 11.72%
EPS 1.76 1.71 2.16 1.31 1.93 1.99 1.70 0.57%
DPS 1.77 1.66 1.59 0.53 0.39 0.66 0.00 -
NAPS 0.1653 0.1569 0.00 0.0882 0.1106 0.0585 0.0752 14.01%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.35 1.75 1.67 1.25 1.34 1.46 1.15 -
P/RPS 3.59 4.36 3.74 1.14 1.54 1.38 1.07 22.33%
P/EPS 24.92 18.91 13.92 8.40 6.10 4.29 3.94 35.95%
EY 4.01 5.29 7.18 11.91 16.39 23.31 25.40 -26.46%
DY 4.04 5.14 5.30 4.80 3.33 7.81 0.00 -
P/NAPS 2.65 2.07 0.00 1.25 1.06 1.46 0.89 19.92%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 02/09/05 27/08/04 27/08/03 26/08/02 -
Price 1.86 2.10 1.74 1.30 1.33 1.70 1.10 -
P/RPS 2.84 5.23 3.90 1.19 1.53 1.60 1.02 18.59%
P/EPS 19.72 22.69 14.51 8.74 6.05 5.00 3.77 31.71%
EY 5.07 4.41 6.89 11.45 16.52 20.02 26.56 -24.10%
DY 5.11 4.29 5.09 4.62 3.36 6.71 0.00 -
P/NAPS 2.10 2.48 0.00 1.30 1.06 1.70 0.85 16.25%

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