[TALIWRK] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.65%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 186,462 176,137 148,412 125,381 120,077 116,057 94,020 12.08%
PBT 58,620 40,515 51,583 54,971 42,034 33,104 17,726 22.04%
Tax -14,026 -11,766 -15,667 -14,429 -12,600 -10,915 1,006 -
NP 44,594 28,749 35,916 40,542 29,434 22,189 18,732 15.54%
-
NP to SH 44,616 28,758 35,916 40,542 29,434 22,189 15,003 19.90%
-
Tax Rate 23.93% 29.04% 30.37% 26.25% 29.98% 32.97% -5.68% -
Total Cost 141,868 147,388 112,496 84,839 90,643 93,868 75,288 11.13%
-
Net Worth 280,377 177,258 208,901 117,447 140,646 109,628 17,714 58.42%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 22,958 5,255 7,899 13,397 - - - -
Div Payout % 51.46% 18.27% 21.99% 33.05% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 280,377 177,258 208,901 117,447 140,646 109,628 17,714 58.42%
NOSH 352,410 177,258 175,547 117,447 117,205 116,254 19,881 61.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 23.92% 16.32% 24.20% 32.34% 24.51% 19.12% 19.92% -
ROE 15.91% 16.22% 17.19% 34.52% 20.93% 20.24% 84.69% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 52.91 99.37 84.54 106.76 102.45 99.83 472.91 -30.57%
EPS 12.66 16.22 20.46 34.52 25.11 19.09 75.46 -25.72%
DPS 6.51 3.00 4.50 11.40 0.00 0.00 0.00 -
NAPS 0.7956 1.00 1.19 1.00 1.20 0.943 0.891 -1.86%
Adjusted Per Share Value based on latest NOSH - 117,447
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.25 8.74 7.36 6.22 5.96 5.76 4.66 12.09%
EPS 2.21 1.43 1.78 2.01 1.46 1.10 0.74 19.99%
DPS 1.14 0.26 0.39 0.66 0.00 0.00 0.00 -
NAPS 0.1391 0.0879 0.1036 0.0583 0.0698 0.0544 0.0088 58.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.36 1.38 1.34 1.14 0.93 1.13 1.71 -
P/RPS 2.57 1.39 1.59 1.07 0.91 1.13 0.36 38.74%
P/EPS 10.74 8.51 6.55 3.30 3.70 5.92 2.27 29.55%
EY 9.31 11.76 15.27 30.28 27.00 16.89 44.13 -22.83%
DY 4.79 2.17 3.36 10.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.38 1.13 1.14 0.78 1.20 1.92 -1.91%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 27/05/04 22/05/03 17/05/02 11/05/01 - -
Price 1.38 1.29 1.40 1.10 1.22 1.10 0.00 -
P/RPS 2.61 1.30 1.66 1.03 1.19 1.10 0.00 -
P/EPS 10.90 7.95 6.84 3.19 4.86 5.76 0.00 -
EY 9.17 12.58 14.61 31.38 20.58 17.35 0.00 -
DY 4.72 2.33 3.21 10.36 0.00 0.00 0.00 -
P/NAPS 1.73 1.29 1.18 1.10 1.02 1.17 0.00 -

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
Post a Comment