[TALIWRK] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.31%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 150,042 147,008 226,406 272,274 269,832 261,404 190,969 -14.86%
PBT 45,250 45,168 59,360 59,941 57,486 66,892 46,670 -2.04%
Tax -11,712 -11,264 -13,076 -16,652 -16,518 -19,416 -13,549 -9.26%
NP 33,538 33,904 46,284 43,289 40,968 47,476 33,121 0.83%
-
NP to SH 32,960 33,688 45,757 43,142 40,968 47,664 33,748 -1.56%
-
Tax Rate 25.88% 24.94% 22.03% 27.78% 28.73% 29.03% 29.03% -
Total Cost 116,504 113,104 180,122 228,985 228,864 213,928 157,848 -18.34%
-
Net Worth 358,835 354,363 351,054 337,474 333,269 330,903 328,051 6.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 15,050 - 23,498 15,032 22,551 - 35,543 -43.64%
Div Payout % 45.66% - 51.36% 34.84% 55.05% - 105.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 358,835 354,363 351,054 337,474 333,269 330,903 328,051 6.16%
NOSH 376,255 375,982 375,981 375,807 375,853 375,899 374,146 0.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.35% 23.06% 20.44% 15.90% 15.18% 18.16% 17.34% -
ROE 9.19% 9.51% 13.03% 12.78% 12.29% 14.40% 10.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.88 39.10 60.22 72.45 71.79 69.54 51.04 -15.18%
EPS 8.76 8.96 12.17 11.48 10.90 12.68 9.02 -1.93%
DPS 4.00 0.00 6.25 4.00 6.00 0.00 9.50 -43.85%
NAPS 0.9537 0.9425 0.9337 0.898 0.8867 0.8803 0.8768 5.77%
Adjusted Per Share Value based on latest NOSH - 376,920
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.44 7.29 11.23 13.51 13.39 12.97 9.47 -14.86%
EPS 1.64 1.67 2.27 2.14 2.03 2.36 1.67 -1.20%
DPS 0.75 0.00 1.17 0.75 1.12 0.00 1.76 -43.40%
NAPS 0.178 0.1758 0.1741 0.1674 0.1653 0.1642 0.1627 6.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.73 1.78 1.80 1.78 2.35 2.18 2.39 -
P/RPS 4.34 4.55 2.99 2.46 3.27 3.13 4.68 -4.90%
P/EPS 19.75 19.87 14.79 15.51 21.56 17.19 26.50 -17.81%
EY 5.06 5.03 6.76 6.45 4.64 5.82 3.77 21.69%
DY 2.31 0.00 3.47 2.25 2.55 0.00 3.97 -30.32%
P/NAPS 1.81 1.89 1.93 1.98 2.65 2.48 2.73 -23.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 24/02/09 25/11/08 29/08/08 28/05/08 28/02/08 -
Price 1.69 1.70 1.88 1.38 1.86 2.00 2.22 -
P/RPS 4.24 4.35 3.12 1.90 2.59 2.88 4.35 -1.69%
P/EPS 19.29 18.97 15.45 12.02 17.06 15.77 24.61 -15.00%
EY 5.18 5.27 6.47 8.32 5.86 6.34 4.06 17.65%
DY 2.37 0.00 3.32 2.90 3.23 0.00 4.28 -32.59%
P/NAPS 1.77 1.80 2.01 1.54 2.10 2.27 2.53 -21.20%

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