[TALIWRK] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
13-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -16.78%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 317,880 323,981 320,710 337,008 377,112 362,098 355,902 -7.22%
PBT 78,516 79,273 73,718 84,612 108,798 158,641 70,962 6.94%
Tax -14,985 -14,981 -14,722 -14,728 -22,085 -21,942 -16,254 -5.25%
NP 63,531 64,292 58,996 69,884 86,713 136,698 54,708 10.43%
-
NP to SH 59,487 58,384 55,212 63,620 76,451 126,662 44,724 20.84%
-
Tax Rate 19.09% 18.90% 19.97% 17.41% 20.30% 13.83% 22.91% -
Total Cost 254,349 259,689 261,714 267,124 290,399 225,400 301,194 -10.61%
-
Net Worth 959,327 976,865 993,999 1,015,568 103,310,650 107,584,181 102,746,224 -95.50%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 133,043 133,043 133,043 133,043 105,830 96,759 96,759 23.53%
Div Payout % 223.65% 227.88% 240.97% 209.12% 138.43% 76.39% 216.35% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 959,327 976,865 993,999 1,015,568 103,310,650 107,584,181 102,746,224 -95.50%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.99% 19.84% 18.40% 20.74% 22.99% 37.75% 15.37% -
ROE 6.20% 5.98% 5.55% 6.26% 0.07% 0.12% 0.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.77 16.07 15.91 16.72 18.71 17.96 17.66 -7.23%
EPS 2.95 2.89 2.74 3.16 3.79 6.28 2.22 20.76%
DPS 6.60 6.60 6.60 6.60 5.25 4.80 4.80 23.53%
NAPS 0.4759 0.4846 0.4931 0.5038 51.25 53.37 50.97 -95.50%
Adjusted Per Share Value based on latest NOSH - 2,015,817
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.73 16.03 15.87 16.67 18.66 17.92 17.61 -7.21%
EPS 2.94 2.89 2.73 3.15 3.78 6.27 2.21 20.85%
DPS 6.58 6.58 6.58 6.58 5.24 4.79 4.79 23.45%
NAPS 0.4747 0.4833 0.4918 0.5025 51.1165 53.231 50.8372 -95.50%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.835 0.84 0.84 0.74 0.89 0.93 0.905 -
P/RPS 5.30 5.23 5.28 4.43 4.76 5.18 5.13 2.18%
P/EPS 28.30 29.00 30.67 23.45 23.47 14.80 40.79 -21.54%
EY 3.53 3.45 3.26 4.26 4.26 6.76 2.45 27.42%
DY 7.90 7.86 7.86 8.92 5.90 5.16 5.30 30.32%
P/NAPS 1.75 1.73 1.70 1.47 0.02 0.02 0.02 1844.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 16/11/20 19/08/20 13/05/20 27/02/20 27/11/19 27/08/19 -
Price 0.825 0.80 0.845 0.83 0.835 0.89 0.90 -
P/RPS 5.23 4.98 5.31 4.96 4.46 4.95 5.10 1.68%
P/EPS 27.96 27.62 30.85 26.30 22.02 14.16 40.57 -21.88%
EY 3.58 3.62 3.24 3.80 4.54 7.06 2.47 27.92%
DY 8.00 8.25 7.81 7.95 6.29 5.39 5.33 30.93%
P/NAPS 1.73 1.65 1.71 1.65 0.02 0.02 0.02 1829.63%

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