[TALIWRK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.85%
YoY- 40.58%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 349,168 292,778 274,879 170,624 168,077 166,534 197,807 9.92%
PBT 330,753 41,789 66,163 38,150 32,740 62,968 53,929 35.27%
Tax -18,699 -15,530 -17,636 -12,554 -14,687 -12,635 -11,038 9.17%
NP 312,054 26,259 48,527 25,596 18,053 50,333 42,891 39.18%
-
NP to SH 312,524 26,124 47,991 25,059 17,826 50,002 42,263 39.55%
-
Tax Rate 5.65% 37.16% 26.66% 32.91% 44.86% 20.07% 20.47% -
Total Cost 37,114 266,519 226,352 145,028 150,024 116,201 154,916 -21.18%
-
Net Worth 873,720 604,494 575,760 495,903 494,735 391,792 354,363 16.22%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 4,373 6,552 2,149 6,654 22,591 23,506 -
Div Payout % - 16.74% 13.65% 8.58% 37.33% 45.18% 55.62% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 873,720 604,494 575,760 495,903 494,735 391,792 354,363 16.22%
NOSH 436,860 436,395 436,976 431,333 447,157 376,796 375,982 2.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 89.37% 8.97% 17.65% 15.00% 10.74% 30.22% 21.68% -
ROE 35.77% 4.32% 8.34% 5.05% 3.60% 12.76% 11.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.93 67.09 62.90 39.56 37.59 44.20 52.61 7.21%
EPS 71.54 5.99 10.98 5.81 3.99 13.27 11.24 36.11%
DPS 0.00 1.00 1.50 0.50 1.49 6.00 6.25 -
NAPS 2.00 1.3852 1.3176 1.1497 1.1064 1.0398 0.9425 13.35%
Adjusted Per Share Value based on latest NOSH - 431,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.32 14.52 13.64 8.46 8.34 8.26 9.81 9.93%
EPS 15.50 1.30 2.38 1.24 0.88 2.48 2.10 39.51%
DPS 0.00 0.22 0.33 0.11 0.33 1.12 1.17 -
NAPS 0.4334 0.2999 0.2856 0.246 0.2454 0.1944 0.1758 16.22%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.29 1.17 0.82 0.96 1.27 1.42 1.78 -
P/RPS 2.87 1.74 1.30 2.43 3.38 3.21 3.38 -2.68%
P/EPS 3.20 19.54 7.47 16.52 31.86 10.70 15.84 -23.39%
EY 31.24 5.12 13.39 6.05 3.14 9.35 6.31 30.53%
DY 0.00 0.85 1.83 0.52 1.17 4.23 3.51 -
P/NAPS 1.15 0.84 0.62 0.84 1.15 1.37 1.89 -7.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 16/05/14 29/05/13 22/05/12 23/05/11 19/05/10 29/05/09 -
Price 2.23 1.17 0.90 0.82 1.13 1.77 1.70 -
P/RPS 2.79 1.74 1.43 2.07 3.01 4.00 3.23 -2.41%
P/EPS 3.12 19.54 8.19 14.11 28.35 13.34 15.12 -23.11%
EY 32.08 5.12 12.20 7.08 3.53 7.50 6.61 30.10%
DY 0.00 0.85 1.67 0.61 1.32 3.39 3.68 -
P/NAPS 1.12 0.84 0.68 0.71 1.02 1.70 1.80 -7.59%

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