[TALIWRK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.56%
YoY- 771.25%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,812 269,666 286,674 258,548 253,338 255,918 209,598 21.75%
PBT 39,123 44,022 47,004 38,924 61,046 62,113 61,582 -26.03%
Tax -14,031 -16,349 -15,034 -13,872 -18,285 -18,689 -18,832 -17.77%
NP 25,092 27,673 31,970 25,052 42,761 43,424 42,750 -29.82%
-
NP to SH 28,009 26,980 30,476 22,548 43,001 43,417 43,454 -25.32%
-
Tax Rate 35.86% 37.14% 31.98% 35.64% 29.95% 30.09% 30.58% -
Total Cost 256,720 241,993 254,704 233,496 210,577 212,494 166,848 33.17%
-
Net Worth 605,510 595,144 590,308 575,760 566,555 531,964 527,643 9.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,364 - - - 6,548 - - -
Div Payout % 15.58% - - - 15.23% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 605,510 595,144 590,308 575,760 566,555 531,964 527,643 9.58%
NOSH 436,466 436,099 436,618 436,976 436,584 436,501 436,285 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.90% 10.26% 11.15% 9.69% 16.88% 16.97% 20.40% -
ROE 4.63% 4.53% 5.16% 3.92% 7.59% 8.16% 8.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.57 61.84 65.66 59.17 58.03 58.63 48.04 21.72%
EPS 6.42 6.19 6.98 5.16 9.85 9.95 9.96 -25.32%
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3873 1.3647 1.352 1.3176 1.2977 1.2187 1.2094 9.55%
Adjusted Per Share Value based on latest NOSH - 436,976
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.94 13.34 14.18 12.79 12.53 12.66 10.37 21.73%
EPS 1.39 1.33 1.51 1.12 2.13 2.15 2.15 -25.17%
DPS 0.22 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.2996 0.2945 0.2921 0.2849 0.2803 0.2632 0.2611 9.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 0.97 0.87 0.82 0.81 0.82 0.78 -
P/RPS 1.83 1.57 1.33 1.39 1.40 1.40 1.62 8.44%
P/EPS 18.39 15.68 12.46 15.89 8.22 8.24 7.83 76.41%
EY 5.44 6.38 8.02 6.29 12.16 12.13 12.77 -43.29%
DY 0.85 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.85 0.71 0.64 0.62 0.62 0.67 0.64 20.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 20/11/13 28/08/13 29/05/13 27/02/13 23/11/12 28/08/12 -
Price 1.20 0.955 0.96 0.90 0.76 0.86 0.83 -
P/RPS 1.86 1.54 1.46 1.52 1.31 1.47 1.73 4.93%
P/EPS 18.70 15.44 13.75 17.44 7.72 8.65 8.33 71.19%
EY 5.35 6.48 7.27 5.73 12.96 11.57 12.00 -41.55%
DY 0.83 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 0.86 0.70 0.71 0.68 0.59 0.71 0.69 15.76%

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