[TALIWRK] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -30.71%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 190,969 142,902 196,135 171,532 134,758 126,968 116,905 8.51%
PBT 46,657 50,254 57,790 39,409 52,441 53,394 38,491 3.25%
Tax -13,549 -14,673 -13,743 -11,628 -15,846 -14,279 -11,684 2.49%
NP 33,108 35,581 44,047 27,781 36,595 39,115 26,807 3.57%
-
NP to SH 33,735 35,656 44,078 27,781 36,595 39,115 26,807 3.90%
-
Tax Rate 29.04% 29.20% 23.78% 29.51% 30.22% 26.74% 30.36% -
Total Cost 157,861 107,321 152,088 143,751 98,163 87,853 90,098 9.79%
-
Net Worth 328,983 311,248 274,579 203,201 202,509 118,166 131,597 16.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 35,593 36,767 22,958 13,154 4,462 8,934 - -
Div Payout % 105.51% 103.12% 52.09% 47.35% 12.20% 22.84% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 328,983 311,248 274,579 203,201 202,509 118,166 131,597 16.49%
NOSH 375,209 370,666 352,431 175,173 177,640 118,166 116,871 21.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.34% 24.90% 22.46% 16.20% 27.16% 30.81% 22.93% -
ROE 10.25% 11.46% 16.05% 13.67% 18.07% 33.10% 20.37% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 50.90 38.55 55.65 97.92 75.86 107.45 100.03 -10.64%
EPS 8.99 9.62 12.51 15.86 20.60 33.10 22.94 -14.44%
DPS 9.50 9.92 6.51 7.50 2.51 7.60 0.00 -
NAPS 0.8768 0.8397 0.7791 1.16 1.14 1.00 1.126 -4.08%
Adjusted Per Share Value based on latest NOSH - 175,173
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.45 7.07 9.70 8.49 6.67 6.28 5.78 8.53%
EPS 1.67 1.76 2.18 1.37 1.81 1.94 1.33 3.86%
DPS 1.76 1.82 1.14 0.65 0.22 0.44 0.00 -
NAPS 0.1628 0.154 0.1359 0.1005 0.1002 0.0585 0.0651 16.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.39 1.69 1.30 1.50 1.35 1.15 0.81 -
P/RPS 4.70 4.38 2.34 1.53 1.78 1.07 0.81 34.03%
P/EPS 26.58 17.57 10.39 9.46 6.55 3.47 3.53 39.97%
EY 3.76 5.69 9.62 10.57 15.26 28.78 28.32 -28.56%
DY 3.97 5.87 5.01 5.00 1.86 6.61 0.00 -
P/NAPS 2.73 2.01 1.67 1.29 1.18 1.15 0.72 24.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 24/02/06 24/02/05 26/02/04 18/02/03 28/02/02 -
Price 2.22 1.80 1.32 1.50 1.40 1.19 0.90 -
P/RPS 4.36 4.67 2.37 1.53 1.85 1.11 0.90 30.06%
P/EPS 24.69 18.71 10.55 9.46 6.80 3.59 3.92 35.87%
EY 4.05 5.34 9.47 10.57 14.71 27.82 25.49 -26.39%
DY 4.28 5.51 4.94 5.00 1.79 6.39 0.00 -
P/NAPS 2.53 2.14 1.69 1.29 1.23 1.19 0.80 21.14%

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