[TALIWRK] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.57%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 372,490 382,211 379,010 300,994 296,351 349,168 292,778 4.09%
PBT 111,475 148,903 52,628 79,446 114,833 330,753 41,789 17.74%
Tax -21,401 -36,367 -8,534 74,027 -36,656 -18,699 -15,530 5.48%
NP 90,074 112,536 44,094 153,473 78,177 312,054 26,259 22.78%
-
NP to SH 80,706 103,267 29,997 134,528 71,296 312,524 26,124 20.66%
-
Tax Rate 19.20% 24.42% 16.22% -93.18% 31.92% 5.65% 37.16% -
Total Cost 282,416 269,675 334,916 147,521 218,174 37,114 266,519 0.96%
-
Net Worth 1,015,568 1,040,968 1,036,894 0 1,050,862 873,720 604,494 9.02%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 114,901 96,759 96,759 96,756 68,166 - 4,373 72.33%
Div Payout % 142.37% 93.70% 322.56% 71.92% 95.61% - 16.74% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,015,568 1,040,968 1,036,894 0 1,050,862 873,720 604,494 9.02%
NOSH 2,015,817 2,015,817 1,209,489 1,209,489 1,125,000 436,860 436,395 29.02%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 24.18% 29.44% 11.63% 50.99% 26.38% 89.37% 8.97% -
ROE 7.95% 9.92% 2.89% 0.00% 6.78% 35.77% 4.32% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.48 18.96 31.34 24.89 26.34 79.93 67.09 -19.32%
EPS 4.00 5.12 2.48 11.12 6.34 71.54 5.99 -6.50%
DPS 5.70 4.80 8.00 8.00 6.06 0.00 1.00 33.61%
NAPS 0.5038 0.5164 0.8573 0.00 0.9341 2.00 1.3852 -15.49%
Adjusted Per Share Value based on latest NOSH - 1,209,489
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.43 18.91 18.75 14.89 14.66 17.28 14.49 4.08%
EPS 3.99 5.11 1.48 6.66 3.53 15.46 1.29 20.68%
DPS 5.69 4.79 4.79 4.79 3.37 0.00 0.22 71.88%
NAPS 0.5025 0.5151 0.513 0.00 0.52 0.4323 0.2991 9.02%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.74 0.89 0.825 1.61 1.31 2.29 1.17 -
P/RPS 4.00 4.69 2.63 6.47 4.97 2.87 1.74 14.86%
P/EPS 18.48 17.37 33.26 14.47 20.67 3.20 19.54 -0.92%
EY 5.41 5.76 3.01 6.91 4.84 31.24 5.12 0.92%
DY 7.70 5.39 9.70 4.97 4.63 0.00 0.85 44.33%
P/NAPS 1.47 1.72 0.96 0.00 1.40 1.15 0.84 9.76%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 13/05/20 28/05/19 22/05/18 22/05/17 24/05/16 27/05/15 16/05/14 -
Price 0.83 0.975 0.91 1.51 1.44 2.23 1.17 -
P/RPS 4.49 5.14 2.90 6.07 5.47 2.79 1.74 17.09%
P/EPS 20.73 19.03 36.69 13.58 22.72 3.12 19.54 0.98%
EY 4.82 5.25 2.73 7.37 4.40 32.08 5.12 -1.00%
DY 6.87 4.92 8.79 5.30 4.21 0.00 0.85 41.61%
P/NAPS 1.65 1.89 1.06 0.00 1.54 1.12 0.84 11.89%

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