[TALIWRK] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

24-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- -1.98%

YoY- 32.27%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	359,693	335,311	285,065	359,516	374,242	384,776	315,441	2.21%
YoY %	7.27%	17.63%	-20.71%	-3.93%	-2.74%	21.98%	-	-
Horiz. %	114.03%	106.30%	90.37%	113.97%	118.64%	121.98%	100.00%	-
PBT	81,359	115,880	74,554	110,176	140,562	67,672	67,766	3.09%
YoY %	-29.79%	55.43%	-32.33%	-21.62%	107.71%	-0.14%	-	-
Horiz. %	120.06%	171.00%	110.02%	162.58%	207.42%	99.86%	100.00%	-
Tax	-13,677	-16,684	-13,499	-21,319	-34,442	-11,694	11,423	-
YoY %	18.02%	-23.59%	36.68%	38.10%	-194.53%	-202.37%	-	-
Horiz. %	-119.73%	-146.06%	-118.17%	-186.63%	-301.51%	-102.37%	100.00%	-
NP	67,682	99,196	61,055	88,857	106,120	55,978	79,189	-2.58%
YoY %	-31.77%	62.47%	-31.29%	-16.27%	89.57%	-29.31%	-	-
Horiz. %	85.47%	125.26%	77.10%	112.21%	134.01%	70.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,369	75,173	56,835	81,695	96,553	41,428	64,204	-2.43%
YoY %	-26.34%	32.27%	-30.43%	-15.39%	133.06%	-35.47%	-	-
Horiz. %	86.24%	117.08%	88.52%	127.24%	150.38%	64.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.81%	14.40%	18.11%	19.35%	24.50%	17.28%	-16.86%	-
YoY %	16.74%	-20.49%	-6.41%	-21.02%	41.78%	202.49%	-	-
Horiz. %	-99.70%	-85.41%	-107.41%	-114.77%	-145.31%	-102.49%	100.00%	-
Total Cost	292,011	236,115	224,010	270,659	268,122	328,798	236,252	3.59%
YoY %	23.67%	5.40%	-17.24%	0.95%	-18.45%	39.17%	-	-
Horiz. %	123.60%	99.94%	94.82%	114.56%	113.49%	139.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,224	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.20%	94.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	133,043	133,043	133,043	123,972	96,759	96,759	96,759	5.44%
YoY %	0.00%	0.00%	7.32%	28.12%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	128.12%	100.00%	100.00%	100.00%	-
Div Payout %	240.29%	176.98%	234.09%	151.75%	100.21%	233.56%	150.71%	-
YoY %	35.77%	-24.40%	54.26%	51.43%	-57.09%	54.97%	-	-
Horiz. %	159.44%	117.43%	155.32%	100.69%	66.49%	154.97%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	742,224	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.20%	94.90%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	8.88%
YoY %	0.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	18.82%	29.58%	21.42%	24.72%	28.36%	14.55%	25.10%	-
YoY %	-36.38%	38.10%	-13.35%	-12.83%	94.91%	-42.03%	-	-
Horiz. %	74.98%	117.85%	85.34%	98.49%	112.99%	57.97%	100.00%	-
ROE	7.46%	9.15%	6.19%	8.22%	0.09%	4.02%	5.91%	-
YoY %	-18.47%	47.82%	-24.70%	9,033.33%	-97.76%	-31.98%	-	-
Horiz. %	126.23%	154.82%	104.74%	139.09%	1.52%	68.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	17.84	16.63	14.14	17.83	18.57	31.81	26.08	-6.12%
YoY %	7.28%	17.61%	-20.70%	-3.98%	-41.62%	21.97%	-	-
Horiz. %	68.40%	63.77%	54.22%	68.37%	71.20%	121.97%	100.00%	-
EPS	2.75	3.73	2.82	4.05	4.79	3.43	5.31	-10.38%
YoY %	-26.27%	32.27%	-30.37%	-15.45%	39.65%	-35.40%	-	-
Horiz. %	51.79%	70.24%	53.11%	76.27%	90.21%	64.60%	100.00%	-
DPS	6.60	6.60	6.60	6.15	4.80	8.00	8.00	-3.15%
YoY %	0.00%	0.00%	7.32%	28.13%	-40.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	82.50%	76.88%	60.00%	100.00%	100.00%	-
NAPS	0.3682	0.4076	0.4553	0.4931	50.97	0.8517	0.8975	-13.79%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	5,884.50%	-5.10%	-	-
Horiz. %	41.03%	45.42%	50.73%	54.94%	5,679.11%	94.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	17.84	16.63	14.14	17.83	18.57	19.09	15.65	2.20%
YoY %	7.28%	17.61%	-20.70%	-3.98%	-2.72%	21.98%	-	-
Horiz. %	113.99%	106.26%	90.35%	113.93%	118.66%	121.98%	100.00%	-
EPS	2.75	3.73	2.82	4.05	4.79	2.06	3.19	-2.44%
YoY %	-26.27%	32.27%	-30.37%	-15.45%	132.52%	-35.42%	-	-
Horiz. %	86.21%	116.93%	88.40%	126.96%	150.16%	64.58%	100.00%	-
DPS	6.60	6.60	6.60	6.15	4.80	4.80	4.80	5.44%
YoY %	0.00%	0.00%	7.32%	28.13%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	128.13%	100.00%	100.00%	100.00%	-
NAPS	0.3682	0.4076	0.4553	0.4931	50.97	0.511	0.5385	-6.13%
YoY %	-9.67%	-10.48%	-7.67%	-99.03%	9,874.56%	-5.11%	-	-
Horiz. %	68.38%	75.69%	84.55%	91.57%	9,465.18%	94.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.815	0.91	0.83	0.84	0.905	0.90	1.48	-
P/RPS	4.57	5.47	5.87	4.71	4.87	2.83	5.67	-3.52%
YoY %	-16.45%	-6.81%	24.63%	-3.29%	72.08%	-50.09%	-	-
Horiz. %	80.60%	96.47%	103.53%	83.07%	85.89%	49.91%	100.00%	-
P/EPS	29.67	24.40	29.44	20.73	18.89	26.28	27.88	1.04%
YoY %	21.60%	-17.12%	42.02%	9.74%	-28.12%	-5.74%	-	-
Horiz. %	106.42%	87.52%	105.60%	74.35%	67.75%	94.26%	100.00%	-
EY	3.37	4.10	3.40	4.82	5.29	3.81	3.59	-1.04%
YoY %	-17.80%	20.59%	-29.46%	-8.88%	38.85%	6.13%	-	-
Horiz. %	93.87%	114.21%	94.71%	134.26%	147.35%	106.13%	100.00%	-
DY	8.10	7.25	7.95	7.32	5.30	8.89	5.41	6.95%
YoY %	11.72%	-8.81%	8.61%	38.11%	-40.38%	64.33%	-	-
Horiz. %	149.72%	134.01%	146.95%	135.30%	97.97%	164.33%	100.00%	-
P/NAPS	2.21	2.23	1.82	1.70	0.02	1.06	1.65	4.98%
YoY %	-0.90%	22.53%	7.06%	8,400.00%	-98.11%	-35.76%	-	-
Horiz. %	133.94%	135.15%	110.30%	103.03%	1.21%	64.24%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	24/08/22	23/08/21	19/08/20	27/08/19	27/08/18	16/08/17	-
Price	0.80	0.925	0.83	0.845	0.90	1.24	1.47	-
P/RPS	4.48	5.56	5.87	4.74	4.85	3.90	5.64	-3.76%
YoY %	-19.42%	-5.28%	23.84%	-2.27%	24.36%	-30.85%	-	-
Horiz. %	79.43%	98.58%	104.08%	84.04%	85.99%	69.15%	100.00%	-
P/EPS	29.13	24.80	29.44	20.85	18.79	36.20	27.69	0.84%
YoY %	17.46%	-15.76%	41.20%	10.96%	-48.09%	30.73%	-	-
Horiz. %	105.20%	89.56%	106.32%	75.30%	67.86%	130.73%	100.00%	-
EY	3.43	4.03	3.40	4.80	5.32	2.76	3.61	-0.84%
YoY %	-14.89%	18.53%	-29.17%	-9.77%	92.75%	-23.55%	-	-
Horiz. %	95.01%	111.63%	94.18%	132.96%	147.37%	76.45%	100.00%	-
DY	8.25	7.14	7.95	7.28	5.33	6.45	5.44	7.18%
YoY %	15.55%	-10.19%	9.20%	36.59%	-17.36%	18.57%	-	-
Horiz. %	151.65%	131.25%	146.14%	133.82%	97.98%	118.57%	100.00%	-
P/NAPS	2.17	2.27	1.82	1.71	0.02	1.46	1.64	4.77%
YoY %	-4.41%	24.73%	6.43%	8,450.00%	-98.63%	-10.98%	-	-
Horiz. %	132.32%	138.41%	110.98%	104.27%	1.22%	89.02%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 15:15:00

EMA 5

5 Mins

SELL

2024-05-20 15:00:00

EMA 5

30 Mins

SELL

2024-05-20 15:00:00

EMA 5

5 Mins

BUY

2024-05-20 15:00:00

EMA 5

Hourly

SELL

2024-05-20 15:00:00

OBV

Hourly

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

324

PTRANS

PERAK TRANSIT BERHAD

321

MBSB

MALAYSIA BUILDING SOCIETY BHD

285

TOPGLOV

TOP GLOVE CORPORATION BHD

261

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

GENTING

GENTING BHD

225

PBBANK

PUBLIC BANK BHD

213

DNEX

DAGANG NEXCHANGE BERHAD

205

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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