[TALIWRK] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.02%
YoY- 958.8%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 384,776 315,441 299,887 340,665 295,878 291,876 179,333 13.56%
PBT 67,672 67,766 122,950 326,555 45,818 53,756 42,460 8.07%
Tax -11,694 11,423 27,528 -17,665 -16,621 -16,386 -13,561 -2.43%
NP 55,978 79,189 150,478 308,890 29,197 37,370 28,899 11.64%
-
NP to SH 41,428 64,204 137,990 309,327 29,215 36,511 28,924 6.16%
-
Tax Rate 17.28% -16.86% -22.39% 5.41% 36.28% 30.48% 31.94% -
Total Cost 328,798 236,252 149,409 31,775 266,681 254,506 150,434 13.91%
-
Net Worth 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 527,829 11.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 96,759 96,759 92,353 - 4,373 6,552 2,149 88.56%
Div Payout % 233.56% 150.71% 66.93% - 14.97% 17.95% 7.43% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 527,829 11.78%
NOSH 1,209,489 1,209,489 1,209,333 437,511 436,116 436,363 436,438 18.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.55% 25.10% 50.18% 90.67% 9.87% 12.80% 16.11% -
ROE 4.02% 5.91% 12.34% 35.35% 4.79% 6.19% 5.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.81 26.08 24.80 77.86 67.84 66.89 41.09 -4.17%
EPS 3.43 5.31 11.41 70.70 6.70 8.37 6.63 -10.39%
DPS 8.00 8.00 7.64 0.00 1.00 1.50 0.50 58.70%
NAPS 0.8517 0.8975 0.9243 2.00 1.3992 1.352 1.2094 -5.67%
Adjusted Per Share Value based on latest NOSH - 437,511
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.09 15.65 14.88 16.90 14.68 14.48 8.90 13.55%
EPS 2.06 3.19 6.85 15.34 1.45 1.81 1.43 6.26%
DPS 4.80 4.80 4.58 0.00 0.22 0.33 0.11 87.57%
NAPS 0.511 0.5385 0.5545 0.4341 0.3027 0.2927 0.2618 11.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.90 1.48 1.42 2.93 1.15 0.87 0.78 -
P/RPS 2.83 5.67 5.73 3.76 1.70 1.30 1.90 6.86%
P/EPS 26.28 27.88 12.44 4.14 17.17 10.40 11.77 14.31%
EY 3.81 3.59 8.04 24.13 5.83 9.62 8.50 -12.51%
DY 8.89 5.41 5.38 0.00 0.87 1.72 0.64 55.01%
P/NAPS 1.06 1.65 1.54 1.47 0.82 0.64 0.64 8.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 -
Price 1.24 1.47 1.46 3.48 1.19 0.96 0.83 -
P/RPS 3.90 5.64 5.89 4.47 1.75 1.44 2.02 11.58%
P/EPS 36.20 27.69 12.80 4.92 17.76 11.47 12.52 19.34%
EY 2.76 3.61 7.82 20.32 5.63 8.72 7.98 -16.21%
DY 6.45 5.44 5.23 0.00 0.84 1.56 0.60 48.53%
P/NAPS 1.46 1.64 1.58 1.74 0.85 0.71 0.69 13.29%

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