[TALIWRK] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 15.42%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 340,665 295,878 291,876 179,333 179,592 169,744 166,511 12.66%
PBT 326,555 45,818 53,756 42,460 48,975 57,267 53,242 35.27%
Tax -17,665 -16,621 -16,386 -13,561 -15,088 -13,486 -10,673 8.75%
NP 308,890 29,197 37,370 28,899 33,887 43,781 42,569 39.11%
-
NP to SH 309,327 29,215 36,511 28,924 32,887 44,098 41,753 39.60%
-
Tax Rate 5.41% 36.28% 30.48% 31.94% 30.81% 23.55% 20.05% -
Total Cost 31,775 266,681 254,506 150,434 145,705 125,963 123,942 -20.28%
-
Net Worth 875,023 610,214 589,963 527,829 500,283 365,434 359,108 15.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 4,373 6,552 2,149 6,654 15,060 19,763 -
Div Payout % - 14.97% 17.95% 7.43% 20.24% 34.15% 47.34% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 875,023 610,214 589,963 527,829 500,283 365,434 359,108 15.99%
NOSH 437,511 436,116 436,363 436,438 436,928 365,434 376,542 2.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 90.67% 9.87% 12.80% 16.11% 18.87% 25.79% 25.57% -
ROE 35.35% 4.79% 6.19% 5.48% 6.57% 12.07% 11.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.86 67.84 66.89 41.09 41.10 46.45 44.22 9.88%
EPS 70.70 6.70 8.37 6.63 7.53 12.07 11.09 36.15%
DPS 0.00 1.00 1.50 0.50 1.52 4.12 5.25 -
NAPS 2.00 1.3992 1.352 1.2094 1.145 1.00 0.9537 13.13%
Adjusted Per Share Value based on latest NOSH - 436,438
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.90 14.68 14.48 8.90 8.91 8.42 8.26 12.66%
EPS 15.34 1.45 1.81 1.43 1.63 2.19 2.07 39.60%
DPS 0.00 0.22 0.33 0.11 0.33 0.75 0.98 -
NAPS 0.4341 0.3027 0.2927 0.2618 0.2482 0.1813 0.1781 16.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.93 1.15 0.87 0.78 1.29 1.53 1.73 -
P/RPS 3.76 1.70 1.30 1.90 3.14 3.29 3.91 -0.64%
P/EPS 4.14 17.17 10.40 11.77 17.14 12.68 15.60 -19.82%
EY 24.13 5.83 9.62 8.50 5.83 7.89 6.41 24.71%
DY 0.00 0.87 1.72 0.64 1.18 2.69 3.03 -
P/NAPS 1.47 0.82 0.64 0.64 1.13 1.53 1.81 -3.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 18/08/09 -
Price 3.48 1.19 0.96 0.83 1.17 1.43 1.69 -
P/RPS 4.47 1.75 1.44 2.02 2.85 3.08 3.82 2.65%
P/EPS 4.92 17.76 11.47 12.52 15.54 11.85 15.24 -17.16%
EY 20.32 5.63 8.72 7.98 6.43 8.44 6.56 20.72%
DY 0.00 0.84 1.56 0.60 1.30 2.88 3.11 -
P/NAPS 1.74 0.85 0.71 0.69 1.02 1.43 1.77 -0.28%

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