[TALIWRK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -23.92%
YoY- 26.23%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 299,887 340,665 295,878 291,876 179,333 179,592 169,744 9.94%
PBT 122,950 326,555 45,818 53,756 42,460 48,975 57,267 13.56%
Tax 27,528 -17,665 -16,621 -16,386 -13,561 -15,088 -13,486 -
NP 150,478 308,890 29,197 37,370 28,899 33,887 43,781 22.82%
-
NP to SH 137,990 309,327 29,215 36,511 28,924 32,887 44,098 20.91%
-
Tax Rate -22.39% 5.41% 36.28% 30.48% 31.94% 30.81% 23.55% -
Total Cost 149,409 31,775 266,681 254,506 150,434 145,705 125,963 2.88%
-
Net Worth 1,117,786 875,023 610,214 589,963 527,829 500,283 365,434 20.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 92,353 - 4,373 6,552 2,149 6,654 15,060 35.25%
Div Payout % 66.93% - 14.97% 17.95% 7.43% 20.24% 34.15% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,117,786 875,023 610,214 589,963 527,829 500,283 365,434 20.46%
NOSH 1,209,333 437,511 436,116 436,363 436,438 436,928 365,434 22.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 50.18% 90.67% 9.87% 12.80% 16.11% 18.87% 25.79% -
ROE 12.34% 35.35% 4.79% 6.19% 5.48% 6.57% 12.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.80 77.86 67.84 66.89 41.09 41.10 46.45 -9.92%
EPS 11.41 70.70 6.70 8.37 6.63 7.53 12.07 -0.93%
DPS 7.64 0.00 1.00 1.50 0.50 1.52 4.12 10.83%
NAPS 0.9243 2.00 1.3992 1.352 1.2094 1.145 1.00 -1.30%
Adjusted Per Share Value based on latest NOSH - 436,363
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.88 16.90 14.68 14.48 8.90 8.91 8.42 9.94%
EPS 6.85 15.34 1.45 1.81 1.43 1.63 2.19 20.91%
DPS 4.58 0.00 0.22 0.33 0.11 0.33 0.75 35.15%
NAPS 0.5545 0.4341 0.3027 0.2927 0.2618 0.2482 0.1813 20.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.42 2.93 1.15 0.87 0.78 1.29 1.53 -
P/RPS 5.73 3.76 1.70 1.30 1.90 3.14 3.29 9.67%
P/EPS 12.44 4.14 17.17 10.40 11.77 17.14 12.68 -0.31%
EY 8.04 24.13 5.83 9.62 8.50 5.83 7.89 0.31%
DY 5.38 0.00 0.87 1.72 0.64 1.18 2.69 12.23%
P/NAPS 1.54 1.47 0.82 0.64 0.64 1.13 1.53 0.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 23/08/11 23/08/10 -
Price 1.46 3.48 1.19 0.96 0.83 1.17 1.43 -
P/RPS 5.89 4.47 1.75 1.44 2.02 2.85 3.08 11.39%
P/EPS 12.80 4.92 17.76 11.47 12.52 15.54 11.85 1.29%
EY 7.82 20.32 5.63 8.72 7.98 6.43 8.44 -1.26%
DY 5.23 0.00 0.84 1.56 0.60 1.30 2.88 10.44%
P/NAPS 1.58 1.74 0.85 0.71 0.69 1.02 1.43 1.67%

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