[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

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	299,887	340,665	295,878	291,876	179,333	179,592	169,744	9.94%
YoY %	-11.97%	15.14%	1.37%	62.76%	-0.14%	5.80%	-	-
Horiz. %	176.67%	200.69%	174.31%	171.95%	105.65%	105.80%	100.00%	-
PBT	122,950	326,555	45,818	53,756	42,460	48,975	57,267	13.56%
YoY %	-62.35%	612.72%	-14.77%	26.60%	-13.30%	-14.48%	-	-
Horiz. %	214.70%	570.23%	80.01%	93.87%	74.14%	85.52%	100.00%	-
Tax	27,528	-17,665	-16,621	-16,386	-13,561	-15,088	-13,486	-
YoY %	255.83%	-6.28%	-1.43%	-20.83%	10.12%	-11.88%	-	-
Horiz. %	-204.12%	130.99%	123.25%	121.50%	100.56%	111.88%	100.00%	-
NP	150,478	308,890	29,197	37,370	28,899	33,887	43,781	22.82%
YoY %	-51.28%	957.95%	-21.87%	29.31%	-14.72%	-22.60%	-	-
Horiz. %	343.71%	705.53%	66.69%	85.36%	66.01%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,990	309,327	29,215	36,511	28,924	32,887	44,098	20.91%
YoY %	-55.39%	958.80%	-19.98%	26.23%	-12.05%	-25.42%	-	-
Horiz. %	312.92%	701.45%	66.25%	82.80%	65.59%	74.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.39%	5.41%	36.28%	30.48%	31.94%	30.81%	23.55%	-
YoY %	-513.86%	-85.09%	19.03%	-4.57%	3.67%	30.83%	-	-
Horiz. %	-95.07%	22.97%	154.06%	129.43%	135.63%	130.83%	100.00%	-
Total Cost	149,409	31,775	266,681	254,506	150,434	145,705	125,963	2.88%
YoY %	370.21%	-88.09%	4.78%	69.18%	3.25%	15.67%	-	-
Horiz. %	118.61%	25.23%	211.71%	202.05%	119.43%	115.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,117,786	875,023	610,214	589,963	527,829	500,283	365,434	20.46%
YoY %	27.74%	43.40%	3.43%	11.77%	5.51%	36.90%	-	-
Horiz. %	305.88%	239.45%	166.98%	161.44%	144.44%	136.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	92,353	-	4,373	6,552	2,149	6,654	15,060	35.25%
YoY %	0.00%	-	-33.26%	204.89%	-67.70%	-55.82%	-	-
Horiz. %	613.23%	-	29.04%	43.51%	14.27%	44.18%	100.00%	-
Div Payout %	66.93%	-	14.97%	17.95%	7.43%	20.24%	34.15%	-
YoY %	0.00%	-	-16.60%	141.59%	-63.29%	-40.73%	-	-
Horiz. %	195.99%	-	43.84%	52.56%	21.76%	59.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,117,786	875,023	610,214	589,963	527,829	500,283	365,434	20.46%
YoY %	27.74%	43.40%	3.43%	11.77%	5.51%	36.90%	-	-
Horiz. %	305.88%	239.45%	166.98%	161.44%	144.44%	136.90%	100.00%	-
NOSH	1,209,333	437,511	436,116	436,363	436,438	436,928	365,434	22.05%
YoY %	176.41%	0.32%	-0.06%	-0.02%	-0.11%	19.56%	-	-
Horiz. %	330.93%	119.72%	119.34%	119.41%	119.43%	119.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	50.18%	90.67%	9.87%	12.80%	16.11%	18.87%	25.79%	-
YoY %	-44.66%	818.64%	-22.89%	-20.55%	-14.63%	-26.83%	-	-
Horiz. %	194.57%	351.57%	38.27%	49.63%	62.47%	73.17%	100.00%	-
ROE	12.34%	35.35%	4.79%	6.19%	5.48%	6.57%	12.07%	-
YoY %	-65.09%	638.00%	-22.62%	12.96%	-16.59%	-45.57%	-	-
Horiz. %	102.24%	292.87%	39.69%	51.28%	45.40%	54.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	24.80	77.86	67.84	66.89	41.09	41.10	46.45	-9.92%
YoY %	-68.15%	14.77%	1.42%	62.79%	-0.02%	-11.52%	-	-
Horiz. %	53.39%	167.62%	146.05%	144.00%	88.46%	88.48%	100.00%	-
EPS	11.41	70.70	6.70	8.37	6.63	7.53	12.07	-0.93%
YoY %	-83.86%	955.22%	-19.95%	26.24%	-11.95%	-37.61%	-	-
Horiz. %	94.53%	585.75%	55.51%	69.35%	54.93%	62.39%	100.00%	-
DPS	7.64	0.00	1.00	1.50	0.50	1.52	4.12	10.83%
YoY %	0.00%	0.00%	-33.33%	200.00%	-67.11%	-63.11%	-	-
Horiz. %	185.44%	0.00%	24.27%	36.41%	12.14%	36.89%	100.00%	-
NAPS	0.9243	2.00	1.3992	1.352	1.2094	1.145	1.00	-1.30%
YoY %	-53.78%	42.94%	3.49%	11.79%	5.62%	14.50%	-	-
Horiz. %	92.43%	200.00%	139.92%	135.20%	120.94%	114.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 436,363
RPS	14.88	16.90	14.68	14.48	8.90	8.91	8.42	9.94%
YoY %	-11.95%	15.12%	1.38%	62.70%	-0.11%	5.82%	-	-
Horiz. %	176.72%	200.71%	174.35%	171.97%	105.70%	105.82%	100.00%	-
EPS	6.85	15.34	1.45	1.81	1.43	1.63	2.19	20.91%
YoY %	-55.35%	957.93%	-19.89%	26.57%	-12.27%	-25.57%	-	-
Horiz. %	312.79%	700.46%	66.21%	82.65%	65.30%	74.43%	100.00%	-
DPS	4.58	0.00	0.22	0.33	0.11	0.33	0.75	35.15%
YoY %	0.00%	0.00%	-33.33%	200.00%	-66.67%	-56.00%	-	-
Horiz. %	610.67%	0.00%	29.33%	44.00%	14.67%	44.00%	100.00%	-
NAPS	0.5545	0.4341	0.3027	0.2927	0.2618	0.2482	0.1813	20.46%
YoY %	27.74%	43.41%	3.42%	11.80%	5.48%	36.90%	-	-
Horiz. %	305.85%	239.44%	166.96%	161.45%	144.40%	136.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	52.39%	121.18%	30.77%	-31.58%	-39.49%	-4.56%	-	-
Horiz. %	174.16%	114.29%	51.67%	39.51%	57.75%	95.44%	100.00%	-
P/EPS	12.44	4.14	17.17	10.40	11.77	17.14	12.68	-0.31%
YoY %	200.48%	-75.89%	65.10%	-11.64%	-31.33%	35.17%	-	-
Horiz. %	98.11%	32.65%	135.41%	82.02%	92.82%	135.17%	100.00%	-
EY	8.04	24.13	5.83	9.62	8.50	5.83	7.89	0.31%
YoY %	-66.68%	313.89%	-39.40%	13.18%	45.80%	-26.11%	-	-
Horiz. %	101.90%	305.83%	73.89%	121.93%	107.73%	73.89%	100.00%	-
DY	5.38	0.00	0.87	1.72	0.64	1.18	2.69	12.23%
YoY %	0.00%	0.00%	-49.42%	168.75%	-45.76%	-56.13%	-	-
Horiz. %	200.00%	0.00%	32.34%	63.94%	23.79%	43.87%	100.00%	-
P/NAPS	1.54	1.47	0.82	0.64	0.64	1.13	1.53	0.10%
YoY %	4.76%	79.27%	28.12%	0.00%	-43.36%	-26.14%	-	-
Horiz. %	100.65%	96.08%	53.59%	41.83%	41.83%	73.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	31.77%	155.43%	21.53%	-28.71%	-29.12%	-7.47%	-	-
Horiz. %	191.23%	145.13%	56.82%	46.75%	65.58%	92.53%	100.00%	-
P/EPS	12.80	4.92	17.76	11.47	12.52	15.54	11.85	1.29%
YoY %	160.16%	-72.30%	54.84%	-8.39%	-19.43%	31.14%	-	-
Horiz. %	108.02%	41.52%	149.87%	96.79%	105.65%	131.14%	100.00%	-
EY	7.82	20.32	5.63	8.72	7.98	6.43	8.44	-1.26%
YoY %	-61.52%	260.92%	-35.44%	9.27%	24.11%	-23.82%	-	-
Horiz. %	92.65%	240.76%	66.71%	103.32%	94.55%	76.18%	100.00%	-
DY	5.23	0.00	0.84	1.56	0.60	1.30	2.88	10.44%
YoY %	0.00%	0.00%	-46.15%	160.00%	-53.85%	-54.86%	-	-
Horiz. %	181.60%	0.00%	29.17%	54.17%	20.83%	45.14%	100.00%	-
P/NAPS	1.58	1.74	0.85	0.71	0.69	1.02	1.43	1.67%
YoY %	-9.20%	104.71%	19.72%	2.90%	-32.35%	-28.67%	-	-
Horiz. %	110.49%	121.68%	59.44%	49.65%	48.25%	71.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

280

PTRANS

PERAK TRANSIT BERHAD

280

HLIND

HONG LEONG INDUSTRIES BHD

275

JCY

JCY INTERNATIONAL BERHAD

209

PBBANK

PUBLIC BANK BHD

135

GENTING

GENTING BHD

122

INARI

INARI AMERTRON BERHAD

103

MAYBANK

MALAYAN BANKING BHD

102

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More