[TALIWRK] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.49%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 171,836 158,917 226,406 190,969 142,902 196,135 171,532 0.02%
PBT 44,053 51,046 59,360 46,657 50,254 57,790 39,409 1.87%
Tax -14,546 -12,053 -13,076 -13,549 -14,673 -13,743 -11,628 3.80%
NP 29,507 38,993 46,284 33,108 35,581 44,047 27,781 1.00%
-
NP to SH 29,193 38,561 45,757 33,735 35,656 44,078 27,781 0.82%
-
Tax Rate 33.02% 23.61% 22.03% 29.04% 29.20% 23.78% 29.51% -
Total Cost 142,329 119,924 180,122 157,861 107,321 152,088 143,751 -0.16%
-
Net Worth 483,975 375,308 351,448 328,983 311,248 274,579 203,201 15.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,654 22,591 23,506 35,593 36,767 22,958 13,154 -10.73%
Div Payout % 22.80% 58.59% 51.37% 105.51% 103.12% 52.09% 47.35% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 483,975 375,308 351,448 328,983 311,248 274,579 203,201 15.55%
NOSH 443,648 376,513 376,404 375,209 370,666 352,431 175,173 16.74%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.17% 24.54% 20.44% 17.34% 24.90% 22.46% 16.20% -
ROE 6.03% 10.27% 13.02% 10.25% 11.46% 16.05% 13.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.73 42.21 60.15 50.90 38.55 55.65 97.92 -14.31%
EPS 6.58 10.24 12.16 8.99 9.62 12.51 15.86 -13.63%
DPS 1.50 6.00 6.25 9.50 9.92 6.51 7.50 -23.51%
NAPS 1.0909 0.9968 0.9337 0.8768 0.8397 0.7791 1.16 -1.01%
Adjusted Per Share Value based on latest NOSH - 375,209
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.52 7.88 11.23 9.47 7.09 9.73 8.51 0.01%
EPS 1.45 1.91 2.27 1.67 1.77 2.19 1.38 0.82%
DPS 0.33 1.12 1.17 1.77 1.82 1.14 0.65 -10.67%
NAPS 0.2401 0.1862 0.1743 0.1632 0.1544 0.1362 0.1008 15.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.27 1.66 1.80 2.39 1.69 1.30 1.50 -
P/RPS 3.28 3.93 2.99 4.70 4.38 2.34 1.53 13.54%
P/EPS 19.30 16.21 14.81 26.58 17.57 10.39 9.46 12.61%
EY 5.18 6.17 6.75 3.76 5.69 9.62 10.57 -11.20%
DY 1.18 3.61 3.47 3.97 5.87 5.01 5.00 -21.38%
P/NAPS 1.16 1.67 1.93 2.73 2.01 1.67 1.29 -1.75%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 28/02/08 28/02/07 24/02/06 24/02/05 -
Price 1.20 1.39 1.88 2.22 1.80 1.32 1.50 -
P/RPS 3.10 3.29 3.13 4.36 4.67 2.37 1.53 12.48%
P/EPS 18.24 13.57 15.47 24.69 18.71 10.55 9.46 11.55%
EY 5.48 7.37 6.47 4.05 5.34 9.47 10.57 -10.36%
DY 1.25 4.32 3.32 4.28 5.51 4.94 5.00 -20.62%
P/NAPS 1.10 1.39 2.01 2.53 2.14 1.69 1.29 -2.61%

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