[TALIWRK] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 38.11%

YoY- -35.47%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	285,065	359,516	374,242	384,776	315,441	299,887	340,665	-2.92%
YoY %	-20.71%	-3.93%	-2.74%	21.98%	5.19%	-11.97%	-	-
Horiz. %	83.68%	105.53%	109.86%	112.95%	92.60%	88.03%	100.00%	-
PBT	74,554	110,176	140,562	67,672	67,766	122,950	326,555	-21.80%
YoY %	-32.33%	-21.62%	107.71%	-0.14%	-44.88%	-62.35%	-	-
Horiz. %	22.83%	33.74%	43.04%	20.72%	20.75%	37.65%	100.00%	-
Tax	-13,499	-21,319	-34,442	-11,694	11,423	27,528	-17,665	-4.37%
YoY %	36.68%	38.10%	-194.53%	-202.37%	-58.50%	255.83%	-	-
Horiz. %	76.42%	120.68%	194.97%	66.20%	-64.66%	-155.83%	100.00%	-
NP	61,055	88,857	106,120	55,978	79,189	150,478	308,890	-23.65%
YoY %	-31.29%	-16.27%	89.57%	-29.31%	-47.38%	-51.28%	-	-
Horiz. %	19.77%	28.77%	34.36%	18.12%	25.64%	48.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,835	81,695	96,553	41,428	64,204	137,990	309,327	-24.58%
YoY %	-30.43%	-15.39%	133.06%	-35.47%	-53.47%	-55.39%	-	-
Horiz. %	18.37%	26.41%	31.21%	13.39%	20.76%	44.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.11%	19.35%	24.50%	17.28%	-16.86%	-22.39%	5.41%	-
YoY %	-6.41%	-21.02%	41.78%	202.49%	24.70%	-513.86%	-	-
Horiz. %	334.75%	357.67%	452.87%	319.41%	-311.65%	-413.86%	100.00%	-
Total Cost	224,010	270,659	268,122	328,798	236,252	149,409	31,775	38.43%
YoY %	-17.24%	0.95%	-18.45%	39.17%	58.12%	370.21%	-	-
Horiz. %	704.99%	851.80%	843.81%	1,034.77%	743.52%	470.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,117,786	875,023	0.79%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.89%	27.74%	-	-
Horiz. %	104.89%	113.60%	11,742.12%	117.73%	124.06%	127.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	133,043	123,972	96,759	96,759	96,759	92,353	-	-
YoY %	7.32%	28.12%	0.00%	0.00%	4.77%	0.00%	-	-
Horiz. %	144.06%	134.24%	104.77%	104.77%	104.77%	100.00%	-	-
Div Payout %	234.09%	151.75%	100.21%	233.56%	150.71%	66.93%	-	-
YoY %	54.26%	51.43%	-57.09%	54.97%	125.18%	0.00%	-	-
Horiz. %	349.75%	226.73%	149.72%	348.96%	225.18%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	917,801	993,999	102,746,224	1,030,121	1,085,516	1,117,786	875,023	0.79%
YoY %	-7.67%	-99.03%	9,874.19%	-5.10%	-2.89%	27.74%	-	-
Horiz. %	104.89%	113.60%	11,742.12%	117.73%	124.06%	127.74%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,333	437,511	28.96%
YoY %	0.00%	0.00%	66.67%	0.00%	0.01%	176.41%	-	-
Horiz. %	460.75%	460.75%	460.75%	276.45%	276.45%	276.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	21.42%	24.72%	28.36%	14.55%	25.10%	50.18%	90.67%	-
YoY %	-13.35%	-12.83%	94.91%	-42.03%	-49.98%	-44.66%	-	-
Horiz. %	23.62%	27.26%	31.28%	16.05%	27.68%	55.34%	100.00%	-
ROE	6.19%	8.22%	0.09%	4.02%	5.91%	12.34%	35.35%	-
YoY %	-24.70%	9,033.33%	-97.76%	-31.98%	-52.11%	-65.09%	-	-
Horiz. %	17.51%	23.25%	0.25%	11.37%	16.72%	34.91%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	14.14	17.83	18.57	31.81	26.08	24.80	77.86	-24.72%
YoY %	-20.70%	-3.98%	-41.62%	21.97%	5.16%	-68.15%	-	-
Horiz. %	18.16%	22.90%	23.85%	40.86%	33.50%	31.85%	100.00%	-
EPS	2.82	4.05	4.79	3.43	5.31	11.41	70.70	-41.51%
YoY %	-30.37%	-15.45%	39.65%	-35.40%	-53.46%	-83.86%	-	-
Horiz. %	3.99%	5.73%	6.78%	4.85%	7.51%	16.14%	100.00%	-
DPS	6.60	6.15	4.80	8.00	8.00	7.64	0.00	-
YoY %	7.32%	28.13%	-40.00%	0.00%	4.71%	0.00%	-	-
Horiz. %	86.39%	80.50%	62.83%	104.71%	104.71%	100.00%	-	-
NAPS	0.4553	0.4931	50.97	0.8517	0.8975	0.9243	2.00	-21.84%
YoY %	-7.67%	-99.03%	5,884.50%	-5.10%	-2.90%	-53.78%	-	-
Horiz. %	22.77%	24.65%	2,548.50%	42.59%	44.88%	46.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,209,489
RPS	14.10	17.79	18.52	19.04	15.61	14.84	16.86	-2.93%
YoY %	-20.74%	-3.94%	-2.73%	21.97%	5.19%	-11.98%	-	-
Horiz. %	83.63%	105.52%	109.85%	112.93%	92.59%	88.02%	100.00%	-
EPS	2.81	4.04	4.78	2.05	3.18	6.83	15.31	-24.59%
YoY %	-30.45%	-15.48%	133.17%	-35.53%	-53.44%	-55.39%	-	-
Horiz. %	18.35%	26.39%	31.22%	13.39%	20.77%	44.61%	100.00%	-
DPS	6.58	6.13	4.79	4.79	4.79	4.57	0.00	-
YoY %	7.34%	27.97%	0.00%	0.00%	4.81%	0.00%	-	-
Horiz. %	143.98%	134.14%	104.81%	104.81%	104.81%	100.00%	-	-
NAPS	0.4541	0.4918	50.8372	0.5097	0.5371	0.5531	0.4329	0.79%
YoY %	-7.67%	-99.03%	9,873.95%	-5.10%	-2.89%	27.77%	-	-
Horiz. %	104.90%	113.61%	11,743.40%	117.74%	124.07%	127.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.83	0.84	0.905	0.90	1.48	1.42	2.93	-
P/RPS	5.87	4.71	4.87	2.83	5.67	5.73	3.76	7.69%
YoY %	24.63%	-3.29%	72.08%	-50.09%	-1.05%	52.39%	-	-
Horiz. %	156.12%	125.27%	129.52%	75.27%	150.80%	152.39%	100.00%	-
P/EPS	29.44	20.73	18.89	26.28	27.88	12.44	4.14	38.63%
YoY %	42.02%	9.74%	-28.12%	-5.74%	124.12%	200.48%	-	-
Horiz. %	711.11%	500.72%	456.28%	634.78%	673.43%	300.48%	100.00%	-
EY	3.40	4.82	5.29	3.81	3.59	8.04	24.13	-27.84%
YoY %	-29.46%	-8.88%	38.85%	6.13%	-55.35%	-66.68%	-	-
Horiz. %	14.09%	19.98%	21.92%	15.79%	14.88%	33.32%	100.00%	-
DY	7.95	7.32	5.30	8.89	5.41	5.38	0.00	-
YoY %	8.61%	38.11%	-40.38%	64.33%	0.56%	0.00%	-	-
Horiz. %	147.77%	136.06%	98.51%	165.24%	100.56%	100.00%	-	-
P/NAPS	1.82	1.70	0.02	1.06	1.65	1.54	1.47	3.62%
YoY %	7.06%	8,400.00%	-98.11%	-35.76%	7.14%	4.76%	-	-
Horiz. %	123.81%	115.65%	1.36%	72.11%	112.24%	104.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	19/08/20	27/08/19	27/08/18	16/08/17	09/08/16	19/08/15	-
Price	0.83	0.845	0.90	1.24	1.47	1.46	3.48	-
P/RPS	5.87	4.74	4.85	3.90	5.64	5.89	4.47	4.64%
YoY %	23.84%	-2.27%	24.36%	-30.85%	-4.24%	31.77%	-	-
Horiz. %	131.32%	106.04%	108.50%	87.25%	126.17%	131.77%	100.00%	-
P/EPS	29.44	20.85	18.79	36.20	27.69	12.80	4.92	34.70%
YoY %	41.20%	10.96%	-48.09%	30.73%	116.33%	160.16%	-	-
Horiz. %	598.37%	423.78%	381.91%	735.77%	562.80%	260.16%	100.00%	-
EY	3.40	4.80	5.32	2.76	3.61	7.82	20.32	-25.74%
YoY %	-29.17%	-9.77%	92.75%	-23.55%	-53.84%	-61.52%	-	-
Horiz. %	16.73%	23.62%	26.18%	13.58%	17.77%	38.48%	100.00%	-
DY	7.95	7.28	5.33	6.45	5.44	5.23	0.00	-
YoY %	9.20%	36.59%	-17.36%	18.57%	4.02%	0.00%	-	-
Horiz. %	152.01%	139.20%	101.91%	123.33%	104.02%	100.00%	-	-
P/NAPS	1.82	1.71	0.02	1.46	1.64	1.58	1.74	0.75%
YoY %	6.43%	8,450.00%	-98.63%	-10.98%	3.80%	-9.20%	-	-
Horiz. %	104.60%	98.28%	1.15%	83.91%	94.25%	90.80%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos