[TALIWRK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.67%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 274,879 170,624 168,077 166,534 197,807 216,997 143,790 11.39%
PBT 66,163 38,150 32,740 62,968 53,929 50,327 48,215 5.41%
Tax -17,636 -12,554 -14,687 -12,635 -11,038 -14,797 -14,006 3.91%
NP 48,527 25,596 18,053 50,333 42,891 35,530 34,209 5.99%
-
NP to SH 47,991 25,059 17,826 50,002 42,263 36,172 34,316 5.74%
-
Tax Rate 26.66% 32.91% 44.86% 20.07% 20.47% 29.40% 29.05% -
Total Cost 226,352 145,028 150,024 116,201 154,916 181,467 109,581 12.83%
-
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,552 2,149 6,654 22,591 23,506 35,593 36,767 -24.96%
Div Payout % 13.65% 8.58% 37.33% 45.18% 55.62% 98.40% 107.14% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 575,760 495,903 494,735 391,792 354,363 330,903 316,762 10.46%
NOSH 436,976 431,333 447,157 376,796 375,982 375,899 373,188 2.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.65% 15.00% 10.74% 30.22% 21.68% 16.37% 23.79% -
ROE 8.34% 5.05% 3.60% 12.76% 11.93% 10.93% 10.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.90 39.56 37.59 44.20 52.61 57.73 38.53 8.50%
EPS 10.98 5.81 3.99 13.27 11.24 9.62 9.20 2.98%
DPS 1.50 0.50 1.49 6.00 6.25 9.50 9.85 -26.90%
NAPS 1.3176 1.1497 1.1064 1.0398 0.9425 0.8803 0.8488 7.59%
Adjusted Per Share Value based on latest NOSH - 376,796
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.64 8.46 8.34 8.26 9.81 10.76 7.13 11.40%
EPS 2.38 1.24 0.88 2.48 2.10 1.79 1.70 5.76%
DPS 0.33 0.11 0.33 1.12 1.17 1.77 1.82 -24.74%
NAPS 0.2856 0.246 0.2454 0.1944 0.1758 0.1642 0.1571 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.82 0.96 1.27 1.42 1.78 2.18 1.65 -
P/RPS 1.30 2.43 3.38 3.21 3.38 3.78 4.28 -17.99%
P/EPS 7.47 16.52 31.86 10.70 15.84 22.65 17.94 -13.57%
EY 13.39 6.05 3.14 9.35 6.31 4.41 5.57 15.72%
DY 1.83 0.52 1.17 4.23 3.51 4.36 5.97 -17.87%
P/NAPS 0.62 0.84 1.15 1.37 1.89 2.48 1.94 -17.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 22/05/12 23/05/11 19/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.90 0.82 1.13 1.77 1.70 2.00 1.63 -
P/RPS 1.43 2.07 3.01 4.00 3.23 3.46 4.23 -16.52%
P/EPS 8.19 14.11 28.35 13.34 15.12 20.78 17.73 -12.06%
EY 12.20 7.08 3.53 7.50 6.61 4.81 5.64 13.70%
DY 1.67 0.61 1.32 3.39 3.68 4.75 6.04 -19.27%
P/NAPS 0.68 0.71 1.02 1.70 1.80 2.27 1.92 -15.87%

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