[TALIWRK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -52.27%
YoY- -53.47%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 359,516 374,242 384,776 315,441 299,887 340,665 295,878 3.29%
PBT 110,176 140,562 67,672 67,766 122,950 326,555 45,818 15.73%
Tax -21,319 -34,442 -11,694 11,423 27,528 -17,665 -16,621 4.23%
NP 88,857 106,120 55,978 79,189 150,478 308,890 29,197 20.36%
-
NP to SH 81,695 96,553 41,428 64,204 137,990 309,327 29,215 18.67%
-
Tax Rate 19.35% 24.50% 17.28% -16.86% -22.39% 5.41% 36.28% -
Total Cost 270,659 268,122 328,798 236,252 149,409 31,775 266,681 0.24%
-
Net Worth 993,999 102,746,224 1,030,121 1,085,516 1,117,786 875,023 610,214 8.46%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 123,972 96,759 96,759 96,759 92,353 - 4,373 74.52%
Div Payout % 151.75% 100.21% 233.56% 150.71% 66.93% - 14.97% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 993,999 102,746,224 1,030,121 1,085,516 1,117,786 875,023 610,214 8.46%
NOSH 2,015,817 2,015,817 1,209,489 1,209,489 1,209,333 437,511 436,116 29.03%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 24.72% 28.36% 14.55% 25.10% 50.18% 90.67% 9.87% -
ROE 8.22% 0.09% 4.02% 5.91% 12.34% 35.35% 4.79% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.83 18.57 31.81 26.08 24.80 77.86 67.84 -19.94%
EPS 4.05 4.79 3.43 5.31 11.41 70.70 6.70 -8.04%
DPS 6.15 4.80 8.00 8.00 7.64 0.00 1.00 35.31%
NAPS 0.4931 50.97 0.8517 0.8975 0.9243 2.00 1.3992 -15.94%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.83 18.57 19.09 15.65 14.88 16.90 14.68 3.28%
EPS 4.05 4.79 2.06 3.19 6.85 15.34 1.45 18.65%
DPS 6.15 4.80 4.80 4.80 4.58 0.00 0.22 74.12%
NAPS 0.4931 50.97 0.511 0.5385 0.5545 0.4341 0.3027 8.46%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.905 0.90 1.48 1.42 2.93 1.15 -
P/RPS 4.71 4.87 2.83 5.67 5.73 3.76 1.70 18.49%
P/EPS 20.73 18.89 26.28 27.88 12.44 4.14 17.17 3.18%
EY 4.82 5.29 3.81 3.59 8.04 24.13 5.83 -3.11%
DY 7.32 5.30 8.89 5.41 5.38 0.00 0.87 42.56%
P/NAPS 1.70 0.02 1.06 1.65 1.54 1.47 0.82 12.90%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 27/08/19 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 -
Price 0.845 0.90 1.24 1.47 1.46 3.48 1.19 -
P/RPS 4.74 4.85 3.90 5.64 5.89 4.47 1.75 18.04%
P/EPS 20.85 18.79 36.20 27.69 12.80 4.92 17.76 2.70%
EY 4.80 5.32 2.76 3.61 7.82 20.32 5.63 -2.62%
DY 7.28 5.33 6.45 5.44 5.23 0.00 0.84 43.27%
P/NAPS 1.71 0.02 1.46 1.64 1.58 1.74 0.85 12.34%

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