[TALIWRK] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 0.74%

YoY- -20.64%

Quarter Report

InterimResultsfor2ndQuarterFY07[2].pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	169,744	166,511	245,835	149,963	162,026	194,577	154,322	1.59%
YoY %	1.94%	-32.27%	63.93%	-7.45%	-16.73%	26.09%	-	-
Horiz. %	109.99%	107.90%	159.30%	97.18%	104.99%	126.09%	100.00%	-
PBT	57,267	53,242	49,527	48,560	56,922	36,941	56,083	0.34%
YoY %	7.56%	7.50%	1.99%	-14.69%	54.09%	-34.13%	-	-
Horiz. %	102.11%	94.93%	88.31%	86.59%	101.50%	65.87%	100.00%	-
Tax	-13,486	-10,673	-14,667	-14,089	-13,445	-10,442	-17,203	-3.97%
YoY %	-26.36%	27.23%	-4.10%	-4.79%	-28.76%	39.30%	-	-
Horiz. %	78.39%	62.04%	85.26%	81.90%	78.15%	60.70%	100.00%	-
NP	43,781	42,569	34,860	34,471	43,477	26,499	38,880	1.99%
YoY %	2.85%	22.11%	1.13%	-20.71%	64.07%	-31.84%	-	-
Horiz. %	112.61%	109.49%	89.66%	88.66%	111.82%	68.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,098	41,753	35,440	34,569	43,557	26,474	38,880	2.12%
YoY %	5.62%	17.81%	2.52%	-20.64%	64.53%	-31.91%	-	-
Horiz. %	113.42%	107.39%	91.15%	88.91%	112.03%	68.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	20.05%	29.61%	29.01%	23.62%	28.27%	30.67%	-
YoY %	17.46%	-32.29%	2.07%	22.82%	-16.45%	-7.83%	-	-
Horiz. %	76.79%	65.37%	96.54%	94.59%	77.01%	92.17%	100.00%	-
Total Cost	125,963	123,942	210,975	115,492	118,549	168,078	115,442	1.46%
YoY %	1.63%	-41.25%	82.67%	-2.58%	-29.47%	45.60%	-	-
Horiz. %	109.11%	107.36%	182.75%	100.04%	102.69%	145.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,434	359,108	333,212	316,237	0	177,894	223,019	8.57%
YoY %	1.76%	7.77%	5.37%	0.00%	0.00%	-20.23%	-	-
Horiz. %	163.86%	161.02%	149.41%	141.80%	0.00%	79.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	15,060	19,763	35,662	33,444	32,149	10,592	7,899	11.34%
YoY %	-23.80%	-44.58%	6.63%	4.03%	203.52%	34.09%	-	-
Horiz. %	190.66%	250.20%	451.47%	423.40%	407.00%	134.09%	100.00%	-
Div Payout %	34.15%	47.34%	100.63%	96.75%	73.81%	40.01%	20.32%	-
YoY %	-27.86%	-52.96%	4.01%	31.08%	84.48%	96.90%	-	-
Horiz. %	168.06%	232.97%	495.23%	476.13%	363.24%	196.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	365,434	359,108	333,212	316,237	0	177,894	223,019	8.57%
YoY %	1.76%	7.77%	5.37%	0.00%	0.00%	-20.23%	-	-
Horiz. %	163.86%	161.02%	149.41%	141.80%	0.00%	79.77%	100.00%	-
NOSH	365,434	376,542	375,789	373,493	363,190	176,100	176,999	12.83%
YoY %	-2.95%	0.20%	0.61%	2.84%	106.24%	-0.51%	-	-
Horiz. %	206.46%	212.74%	212.31%	211.01%	205.19%	99.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	25.79%	25.57%	14.18%	22.99%	26.83%	13.62%	25.19%	-
YoY %	0.86%	80.32%	-38.32%	-14.31%	96.99%	-45.93%	-	-
Horiz. %	102.38%	101.51%	56.29%	91.27%	106.51%	54.07%	100.00%	-
ROE	12.07%	11.63%	10.64%	10.93%	0.00%	14.88%	17.43%	-
YoY %	3.78%	9.30%	-2.65%	0.00%	0.00%	-14.63%	-	-
Horiz. %	69.25%	66.72%	61.04%	62.71%	0.00%	85.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	46.45	44.22	65.42	40.15	44.61	109.38	87.19	-9.95%
YoY %	5.04%	-32.41%	62.94%	-10.00%	-59.22%	25.45%	-	-
Horiz. %	53.27%	50.72%	75.03%	46.05%	51.16%	125.45%	100.00%	-
EPS	12.07	11.09	9.43	9.26	11.99	14.88	21.97	-9.49%
YoY %	8.84%	17.60%	1.84%	-22.77%	-19.42%	-32.27%	-	-
Horiz. %	54.94%	50.48%	42.92%	42.15%	54.57%	67.73%	100.00%	-
DPS	4.12	5.25	9.50	9.00	8.85	6.00	4.46	-1.31%
YoY %	-21.52%	-44.74%	5.56%	1.69%	47.50%	34.53%	-	-
Horiz. %	92.38%	117.71%	213.00%	201.79%	198.43%	134.53%	100.00%	-
NAPS	1.00	0.9537	0.8867	0.8467	0.00	1.00	1.26	-3.77%
YoY %	4.85%	7.56%	4.72%	0.00%	0.00%	-20.63%	-	-
Horiz. %	79.37%	75.69%	70.37%	67.20%	0.00%	79.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 373,493
RPS	8.42	8.26	12.20	7.44	8.04	9.65	7.66	1.58%
YoY %	1.94%	-32.30%	63.98%	-7.46%	-16.68%	25.98%	-	-
Horiz. %	109.92%	107.83%	159.27%	97.13%	104.96%	125.98%	100.00%	-
EPS	2.19	2.07	1.76	1.71	2.16	1.31	1.93	2.12%
YoY %	5.80%	17.61%	2.92%	-20.83%	64.89%	-32.12%	-	-
Horiz. %	113.47%	107.25%	91.19%	88.60%	111.92%	67.88%	100.00%	-
DPS	0.75	0.98	1.77	1.66	1.59	0.53	0.39	11.50%
YoY %	-23.47%	-44.63%	6.63%	4.40%	200.00%	35.90%	-	-
Horiz. %	192.31%	251.28%	453.85%	425.64%	407.69%	135.90%	100.00%	-
NAPS	0.1813	0.1781	0.1653	0.1569	0.00	0.0882	0.1106	8.58%
YoY %	1.80%	7.74%	5.35%	0.00%	0.00%	-20.25%	-	-
Horiz. %	163.92%	161.03%	149.46%	141.86%	0.00%	79.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.53	1.73	2.35	1.75	1.67	1.25	1.34	-
P/RPS	3.29	3.91	3.59	4.36	3.74	1.14	1.54	13.48%
YoY %	-15.86%	8.91%	-17.66%	16.58%	228.07%	-25.97%	-	-
Horiz. %	213.64%	253.90%	233.12%	283.12%	242.86%	74.03%	100.00%	-
P/EPS	12.68	15.60	24.92	18.91	13.92	8.40	6.10	12.96%
YoY %	-18.72%	-37.40%	31.78%	35.85%	65.71%	37.70%	-	-
Horiz. %	207.87%	255.74%	408.52%	310.00%	228.20%	137.70%	100.00%	-
EY	7.89	6.41	4.01	5.29	7.18	11.91	16.39	-11.46%
YoY %	23.09%	59.85%	-24.20%	-26.32%	-39.71%	-27.33%	-	-
Horiz. %	48.14%	39.11%	24.47%	32.28%	43.81%	72.67%	100.00%	-
DY	2.69	3.03	4.04	5.14	5.30	4.80	3.33	-3.49%
YoY %	-11.22%	-25.00%	-21.40%	-3.02%	10.42%	44.14%	-	-
Horiz. %	80.78%	90.99%	121.32%	154.35%	159.16%	144.14%	100.00%	-
P/NAPS	1.53	1.81	2.65	2.07	0.00	1.25	1.06	6.30%
YoY %	-15.47%	-31.70%	28.02%	0.00%	0.00%	17.92%	-	-
Horiz. %	144.34%	170.75%	250.00%	195.28%	0.00%	117.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	18/08/09	29/08/08	29/08/07	29/08/06	02/09/05	27/08/04	-
Price	1.43	1.69	1.86	2.10	1.74	1.30	1.33	-
P/RPS	3.08	3.82	2.84	5.23	3.90	1.19	1.53	12.36%
YoY %	-19.37%	34.51%	-45.70%	34.10%	227.73%	-22.22%	-	-
Horiz. %	201.31%	249.67%	185.62%	341.83%	254.90%	77.78%	100.00%	-
P/EPS	11.85	15.24	19.72	22.69	14.51	8.74	6.05	11.85%
YoY %	-22.24%	-22.72%	-13.09%	56.37%	66.02%	44.46%	-	-
Horiz. %	195.87%	251.90%	325.95%	375.04%	239.83%	144.46%	100.00%	-
EY	8.44	6.56	5.07	4.41	6.89	11.45	16.52	-10.58%
YoY %	28.66%	29.39%	14.97%	-35.99%	-39.83%	-30.69%	-	-
Horiz. %	51.09%	39.71%	30.69%	26.69%	41.71%	69.31%	100.00%	-
DY	2.88	3.11	5.11	4.29	5.09	4.62	3.36	-2.53%
YoY %	-7.40%	-39.14%	19.11%	-15.72%	10.17%	37.50%	-	-
Horiz. %	85.71%	92.56%	152.08%	127.68%	151.49%	137.50%	100.00%	-
P/NAPS	1.43	1.77	2.10	2.48	0.00	1.30	1.06	5.11%
YoY %	-19.21%	-15.71%	-15.32%	0.00%	0.00%	22.64%	-	-
Horiz. %	134.91%	166.98%	198.11%	233.96%	0.00%	122.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos