[TALIWRK] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 69.3%
YoY- 58.66%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 226,406 190,969 142,902 196,135 171,532 134,758 126,968 10.11%
PBT 59,360 46,657 50,254 57,790 39,409 52,441 53,394 1.77%
Tax -13,076 -13,549 -14,673 -13,743 -11,628 -15,846 -14,279 -1.45%
NP 46,284 33,108 35,581 44,047 27,781 36,595 39,115 2.84%
-
NP to SH 45,757 33,735 35,656 44,078 27,781 36,595 39,115 2.64%
-
Tax Rate 22.03% 29.04% 29.20% 23.78% 29.51% 30.22% 26.74% -
Total Cost 180,122 157,861 107,321 152,088 143,751 98,163 87,853 12.69%
-
Net Worth 351,448 328,983 311,248 274,579 203,201 202,509 118,166 19.90%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 23,506 35,593 36,767 22,958 13,154 4,462 8,934 17.47%
Div Payout % 51.37% 105.51% 103.12% 52.09% 47.35% 12.20% 22.84% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 351,448 328,983 311,248 274,579 203,201 202,509 118,166 19.90%
NOSH 376,404 375,209 370,666 352,431 175,173 177,640 118,166 21.27%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.44% 17.34% 24.90% 22.46% 16.20% 27.16% 30.81% -
ROE 13.02% 10.25% 11.46% 16.05% 13.67% 18.07% 33.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.15 50.90 38.55 55.65 97.92 75.86 107.45 -9.20%
EPS 12.16 8.99 9.62 12.51 15.86 20.60 33.10 -15.35%
DPS 6.25 9.50 9.92 6.51 7.50 2.51 7.60 -3.20%
NAPS 0.9337 0.8768 0.8397 0.7791 1.16 1.14 1.00 -1.13%
Adjusted Per Share Value based on latest NOSH - 352,431
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.23 9.47 7.09 9.73 8.51 6.69 6.30 10.10%
EPS 2.27 1.67 1.77 2.19 1.38 1.82 1.94 2.65%
DPS 1.17 1.77 1.82 1.14 0.65 0.22 0.44 17.68%
NAPS 0.1743 0.1632 0.1544 0.1362 0.1008 0.1005 0.0586 19.90%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.80 2.39 1.69 1.30 1.50 1.35 1.15 -
P/RPS 2.99 4.70 4.38 2.34 1.53 1.78 1.07 18.66%
P/EPS 14.81 26.58 17.57 10.39 9.46 6.55 3.47 27.33%
EY 6.75 3.76 5.69 9.62 10.57 15.26 28.78 -21.45%
DY 3.47 3.97 5.87 5.01 5.00 1.86 6.61 -10.17%
P/NAPS 1.93 2.73 2.01 1.67 1.29 1.18 1.15 9.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 24/02/06 24/02/05 26/02/04 18/02/03 -
Price 1.88 2.22 1.80 1.32 1.50 1.40 1.19 -
P/RPS 3.13 4.36 4.67 2.37 1.53 1.85 1.11 18.84%
P/EPS 15.47 24.69 18.71 10.55 9.46 6.80 3.59 27.53%
EY 6.47 4.05 5.34 9.47 10.57 14.71 27.82 -21.56%
DY 3.32 4.28 5.51 4.94 5.00 1.79 6.39 -10.32%
P/NAPS 2.01 2.53 2.14 1.69 1.29 1.23 1.19 9.12%

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