[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
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 169,744 166,511 245,835 149,963 162,026 194,577 154,322 1.59%
PBT 57,267 53,242 49,527 48,560 56,922 36,941 56,083 0.34%
Tax -13,486 -10,673 -14,667 -14,089 -13,445 -10,442 -17,203 -3.97%
NP 43,781 42,569 34,860 34,471 43,477 26,499 38,880 1.99%
-
NP to SH 44,098 41,753 35,440 34,569 43,557 26,474 38,880 2.12%
-
Tax Rate 23.55% 20.05% 29.61% 29.01% 23.62% 28.27% 30.67% -
Total Cost 125,963 123,942 210,975 115,492 118,549 168,078 115,442 1.46%
-
Net Worth 365,434 359,108 333,212 316,237 0 177,894 223,019 8.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,060 19,763 35,662 33,444 32,149 10,592 7,899 11.34%
Div Payout % 34.15% 47.34% 100.63% 96.75% 73.81% 40.01% 20.32% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 365,434 359,108 333,212 316,237 0 177,894 223,019 8.57%
NOSH 365,434 376,542 375,789 373,493 363,190 176,100 176,999 12.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 25.79% 25.57% 14.18% 22.99% 26.83% 13.62% 25.19% -
ROE 12.07% 11.63% 10.64% 10.93% 0.00% 14.88% 17.43% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.45 44.22 65.42 40.15 44.61 109.38 87.19 -9.95%
EPS 12.07 11.09 9.43 9.26 11.99 14.88 21.97 -9.49%
DPS 4.12 5.25 9.50 9.00 8.85 6.00 4.46 -1.31%
NAPS 1.00 0.9537 0.8867 0.8467 0.00 1.00 1.26 -3.77%
Adjusted Per Share Value based on latest NOSH - 373,493
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.42 8.26 12.20 7.44 8.04 9.65 7.66 1.58%
EPS 2.19 2.07 1.76 1.71 2.16 1.31 1.93 2.12%
DPS 0.75 0.98 1.77 1.66 1.59 0.53 0.39 11.50%
NAPS 0.1813 0.1781 0.1653 0.1569 0.00 0.0882 0.1106 8.58%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 12.68 15.60 24.92 18.91 13.92 8.40 6.10 12.96%
EY 7.89 6.41 4.01 5.29 7.18 11.91 16.39 -11.46%
DY 2.69 3.03 4.04 5.14 5.30 4.80 3.33 -3.49%
P/NAPS 1.53 1.81 2.65 2.07 0.00 1.25 1.06 6.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 11.85 15.24 19.72 22.69 14.51 8.74 6.05 11.85%
EY 8.44 6.56 5.07 4.41 6.89 11.45 16.52 -10.58%
DY 2.88 3.11 5.11 4.29 5.09 4.62 3.36 -2.53%
P/NAPS 1.43 1.77 2.10 2.48 0.00 1.30 1.06 5.11%

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