[TALIWRK] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -11.81%

YoY- 5.62%

Quarter Report

Taliworks -2QFY10.pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	291,876	179,333	179,592	169,744	166,511	245,835	149,963	11.72%
YoY %	62.76%	-0.14%	5.80%	1.94%	-32.27%	63.93%	-	-
Horiz. %	194.63%	119.58%	119.76%	113.19%	111.03%	163.93%	100.00%	-
PBT	53,756	42,460	48,975	57,267	53,242	49,527	48,560	1.70%
YoY %	26.60%	-13.30%	-14.48%	7.56%	7.50%	1.99%	-	-
Horiz. %	110.70%	87.44%	100.85%	117.93%	109.64%	101.99%	100.00%	-
Tax	-16,386	-13,561	-15,088	-13,486	-10,673	-14,667	-14,089	2.54%
YoY %	-20.83%	10.12%	-11.88%	-26.36%	27.23%	-4.10%	-	-
Horiz. %	116.30%	96.25%	107.09%	95.72%	75.75%	104.10%	100.00%	-
NP	37,370	28,899	33,887	43,781	42,569	34,860	34,471	1.35%
YoY %	29.31%	-14.72%	-22.60%	2.85%	22.11%	1.13%	-	-
Horiz. %	108.41%	83.84%	98.31%	127.01%	123.49%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,511	28,924	32,887	44,098	41,753	35,440	34,569	0.91%
YoY %	26.23%	-12.05%	-25.42%	5.62%	17.81%	2.52%	-	-
Horiz. %	105.62%	83.67%	95.13%	127.57%	120.78%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.48%	31.94%	30.81%	23.55%	20.05%	29.61%	29.01%	-
YoY %	-4.57%	3.67%	30.83%	17.46%	-32.29%	2.07%	-	-
Horiz. %	105.07%	110.10%	106.20%	81.18%	69.11%	102.07%	100.00%	-
Total Cost	254,506	150,434	145,705	125,963	123,942	210,975	115,492	14.06%
YoY %	69.18%	3.25%	15.67%	1.63%	-41.25%	82.67%	-	-
Horiz. %	220.37%	130.25%	126.16%	109.07%	107.32%	182.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,963	527,829	500,283	365,434	359,108	333,212	316,237	10.94%
YoY %	11.77%	5.51%	36.90%	1.76%	7.77%	5.37%	-	-
Horiz. %	186.56%	166.91%	158.20%	115.56%	113.56%	105.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,552	2,149	6,654	15,060	19,763	35,662	33,444	-23.77%
YoY %	204.89%	-67.70%	-55.82%	-23.80%	-44.58%	6.63%	-	-
Horiz. %	19.59%	6.43%	19.90%	45.03%	59.09%	106.63%	100.00%	-
Div Payout %	17.95%	7.43%	20.24%	34.15%	47.34%	100.63%	96.75%	-
YoY %	141.59%	-63.29%	-40.73%	-27.86%	-52.96%	4.01%	-	-
Horiz. %	18.55%	7.68%	20.92%	35.30%	48.93%	104.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	589,963	527,829	500,283	365,434	359,108	333,212	316,237	10.94%
YoY %	11.77%	5.51%	36.90%	1.76%	7.77%	5.37%	-	-
Horiz. %	186.56%	166.91%	158.20%	115.56%	113.56%	105.37%	100.00%	-
NOSH	436,363	436,438	436,928	365,434	376,542	375,789	373,493	2.62%
YoY %	-0.02%	-0.11%	19.56%	-2.95%	0.20%	0.61%	-	-
Horiz. %	116.83%	116.85%	116.98%	97.84%	100.82%	100.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.80%	16.11%	18.87%	25.79%	25.57%	14.18%	22.99%	-
YoY %	-20.55%	-14.63%	-26.83%	0.86%	80.32%	-38.32%	-	-
Horiz. %	55.68%	70.07%	82.08%	112.18%	111.22%	61.68%	100.00%	-
ROE	6.19%	5.48%	6.57%	12.07%	11.63%	10.64%	10.93%	-
YoY %	12.96%	-16.59%	-45.57%	3.78%	9.30%	-2.65%	-	-
Horiz. %	56.63%	50.14%	60.11%	110.43%	106.40%	97.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	66.89	41.09	41.10	46.45	44.22	65.42	40.15	8.87%
YoY %	62.79%	-0.02%	-11.52%	5.04%	-32.41%	62.94%	-	-
Horiz. %	166.60%	102.34%	102.37%	115.69%	110.14%	162.94%	100.00%	-
EPS	8.37	6.63	7.53	12.07	11.09	9.43	9.26	-1.66%
YoY %	26.24%	-11.95%	-37.61%	8.84%	17.60%	1.84%	-	-
Horiz. %	90.39%	71.60%	81.32%	130.35%	119.76%	101.84%	100.00%	-
DPS	1.50	0.50	1.52	4.12	5.25	9.50	9.00	-25.79%
YoY %	200.00%	-67.11%	-63.11%	-21.52%	-44.74%	5.56%	-	-
Horiz. %	16.67%	5.56%	16.89%	45.78%	58.33%	105.56%	100.00%	-
NAPS	1.352	1.2094	1.145	1.00	0.9537	0.8867	0.8467	8.10%
YoY %	11.79%	5.62%	14.50%	4.85%	7.56%	4.72%	-	-
Horiz. %	159.68%	142.84%	135.23%	118.11%	112.64%	104.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 365,434
RPS	14.44	8.87	8.89	8.40	8.24	12.16	7.42	11.72%
YoY %	62.80%	-0.22%	5.83%	1.94%	-32.24%	63.88%	-	-
Horiz. %	194.61%	119.54%	119.81%	113.21%	111.05%	163.88%	100.00%	-
EPS	1.81	1.43	1.63	2.18	2.07	1.75	1.71	0.95%
YoY %	26.57%	-12.27%	-25.23%	5.31%	18.29%	2.34%	-	-
Horiz. %	105.85%	83.63%	95.32%	127.49%	121.05%	102.34%	100.00%	-
DPS	0.32	0.11	0.33	0.75	0.98	1.76	1.65	-23.89%
YoY %	190.91%	-66.67%	-56.00%	-23.47%	-44.32%	6.67%	-	-
Horiz. %	19.39%	6.67%	20.00%	45.45%	59.39%	106.67%	100.00%	-
NAPS	0.2919	0.2612	0.2475	0.1808	0.1777	0.1649	0.1565	10.93%
YoY %	11.75%	5.54%	36.89%	1.74%	7.76%	5.37%	-	-
Horiz. %	186.52%	166.90%	158.15%	115.53%	113.55%	105.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.87	0.78	1.29	1.53	1.73	2.35	1.75	-
P/RPS	1.30	1.90	3.14	3.29	3.91	3.59	4.36	-18.24%
YoY %	-31.58%	-39.49%	-4.56%	-15.86%	8.91%	-17.66%	-	-
Horiz. %	29.82%	43.58%	72.02%	75.46%	89.68%	82.34%	100.00%	-
P/EPS	10.40	11.77	17.14	12.68	15.60	24.92	18.91	-9.47%
YoY %	-11.64%	-31.33%	35.17%	-18.72%	-37.40%	31.78%	-	-
Horiz. %	55.00%	62.24%	90.64%	67.05%	82.50%	131.78%	100.00%	-
EY	9.62	8.50	5.83	7.89	6.41	4.01	5.29	10.47%
YoY %	13.18%	45.80%	-26.11%	23.09%	59.85%	-24.20%	-	-
Horiz. %	181.85%	160.68%	110.21%	149.15%	121.17%	75.80%	100.00%	-
DY	1.72	0.64	1.18	2.69	3.03	4.04	5.14	-16.66%
YoY %	168.75%	-45.76%	-56.13%	-11.22%	-25.00%	-21.40%	-	-
Horiz. %	33.46%	12.45%	22.96%	52.33%	58.95%	78.60%	100.00%	-
P/NAPS	0.64	0.64	1.13	1.53	1.81	2.65	2.07	-17.75%
YoY %	0.00%	-43.36%	-26.14%	-15.47%	-31.70%	28.02%	-	-
Horiz. %	30.92%	30.92%	54.59%	73.91%	87.44%	128.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	23/08/11	23/08/10	18/08/09	29/08/08	29/08/07	-
Price	0.96	0.83	1.17	1.43	1.69	1.86	2.10	-
P/RPS	1.44	2.02	2.85	3.08	3.82	2.84	5.23	-19.32%
YoY %	-28.71%	-29.12%	-7.47%	-19.37%	34.51%	-45.70%	-	-
Horiz. %	27.53%	38.62%	54.49%	58.89%	73.04%	54.30%	100.00%	-
P/EPS	11.47	12.52	15.54	11.85	15.24	19.72	22.69	-10.73%
YoY %	-8.39%	-19.43%	31.14%	-22.24%	-22.72%	-13.09%	-	-
Horiz. %	50.55%	55.18%	68.49%	52.23%	67.17%	86.91%	100.00%	-
EY	8.72	7.98	6.43	8.44	6.56	5.07	4.41	12.02%
YoY %	9.27%	24.11%	-23.82%	28.66%	29.39%	14.97%	-	-
Horiz. %	197.73%	180.95%	145.80%	191.38%	148.75%	114.97%	100.00%	-
DY	1.56	0.60	1.30	2.88	3.11	5.11	4.29	-15.50%
YoY %	160.00%	-53.85%	-54.86%	-7.40%	-39.14%	19.11%	-	-
Horiz. %	36.36%	13.99%	30.30%	67.13%	72.49%	119.11%	100.00%	-
P/NAPS	0.71	0.69	1.02	1.43	1.77	2.10	2.48	-18.80%
YoY %	2.90%	-32.35%	-28.67%	-19.21%	-15.71%	-15.32%	-	-
Horiz. %	28.63%	27.82%	41.13%	57.66%	71.37%	84.68%	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