[TALIWRK] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.37%
YoY- 64.53%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 166,511 245,835 149,963 162,026 194,577 154,322 124,988 4.89%
PBT 53,242 49,527 48,560 56,922 36,941 56,083 55,145 -0.58%
Tax -10,673 -14,667 -14,089 -13,445 -10,442 -17,203 -15,046 -5.55%
NP 42,569 34,860 34,471 43,477 26,499 38,880 40,099 1.00%
-
NP to SH 41,753 35,440 34,569 43,557 26,474 38,880 40,099 0.67%
-
Tax Rate 20.05% 29.61% 29.01% 23.62% 28.27% 30.67% 27.28% -
Total Cost 123,942 210,975 115,492 118,549 168,078 115,442 84,889 6.50%
-
Net Worth 359,108 333,212 316,237 0 177,894 223,019 117,825 20.39%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 19,763 35,662 33,444 32,149 10,592 7,899 13,397 6.68%
Div Payout % 47.34% 100.63% 96.75% 73.81% 40.01% 20.32% 33.41% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 359,108 333,212 316,237 0 177,894 223,019 117,825 20.39%
NOSH 376,542 375,789 373,493 363,190 176,100 176,999 117,825 21.34%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 25.57% 14.18% 22.99% 26.83% 13.62% 25.19% 32.08% -
ROE 11.63% 10.64% 10.93% 0.00% 14.88% 17.43% 34.03% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.22 65.42 40.15 44.61 109.38 87.19 106.08 -13.55%
EPS 11.09 9.43 9.26 11.99 14.88 21.97 34.03 -17.03%
DPS 5.25 9.50 9.00 8.85 6.00 4.46 11.40 -12.11%
NAPS 0.9537 0.8867 0.8467 0.00 1.00 1.26 1.00 -0.78%
Adjusted Per Share Value based on latest NOSH - 363,190
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.24 12.16 7.42 8.02 9.63 7.64 6.18 4.90%
EPS 2.07 1.75 1.71 2.16 1.31 1.92 1.98 0.74%
DPS 0.98 1.76 1.65 1.59 0.52 0.39 0.66 6.80%
NAPS 0.1777 0.1649 0.1565 0.00 0.088 0.1103 0.0583 20.39%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.73 2.35 1.75 1.67 1.25 1.34 1.46 -
P/RPS 3.91 3.59 4.36 3.74 1.14 1.54 1.38 18.93%
P/EPS 15.60 24.92 18.91 13.92 8.40 6.10 4.29 23.98%
EY 6.41 4.01 5.29 7.18 11.91 16.39 23.31 -19.34%
DY 3.03 4.04 5.14 5.30 4.80 3.33 7.81 -14.58%
P/NAPS 1.81 2.65 2.07 0.00 1.25 1.06 1.46 3.64%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 29/08/08 29/08/07 29/08/06 02/09/05 27/08/04 27/08/03 -
Price 1.69 1.86 2.10 1.74 1.30 1.33 1.70 -
P/RPS 3.82 2.84 5.23 3.90 1.19 1.53 1.60 15.59%
P/EPS 15.24 19.72 22.69 14.51 8.74 6.05 5.00 20.39%
EY 6.56 5.07 4.41 6.89 11.45 16.52 20.02 -16.95%
DY 3.11 5.11 4.29 5.09 4.62 3.36 6.71 -12.01%
P/NAPS 1.77 2.10 2.48 0.00 1.30 1.06 1.70 0.67%

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