[TALIWRK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 121.95%
YoY- 241.14%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 271,574 177,951 88,874 375,060 277,130 178,769 81,723 122.52%
PBT 118,981 35,481 18,476 143,377 65,900 38,296 12,950 338.07%
Tax -16,457 -8,127 -4,366 -34,983 -13,664 -8,668 -2,982 211.96%
NP 102,524 27,354 14,110 108,394 52,236 29,628 9,968 372.27%
-
NP to SH 94,997 22,362 11,650 99,214 44,701 25,023 7,597 437.91%
-
Tax Rate 13.83% 22.91% 23.63% 24.40% 20.73% 22.63% 23.03% -
Total Cost 169,050 150,597 74,764 266,666 224,894 149,141 71,755 76.96%
-
Net Worth 107,584,181 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 2101.82%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 72,569 48,379 24,189 96,759 72,569 48,379 24,189 107.87%
Div Payout % 76.39% 216.35% 207.64% 97.53% 162.34% 193.34% 318.41% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 107,584,181 102,746,224 1,040,968 1,055,883 1,025,646 1,030,121 1,036,894 2101.82%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,489 40.52%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 37.75% 15.37% 15.88% 28.90% 18.85% 16.57% 12.20% -
ROE 0.09% 0.02% 1.12% 9.40% 4.36% 2.43% 0.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.47 8.83 4.41 18.61 13.75 14.78 6.76 58.28%
EPS 4.71 1.11 0.58 4.92 2.22 2.07 0.63 281.87%
DPS 3.60 2.40 1.20 4.80 3.60 4.00 2.00 47.91%
NAPS 53.37 50.97 0.5164 0.5238 0.5088 0.8517 0.8573 1466.81%
Adjusted Per Share Value based on latest NOSH - 2,015,817
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.44 8.80 4.40 18.56 13.71 8.85 4.04 122.68%
EPS 4.70 1.11 0.58 4.91 2.21 1.24 0.38 434.00%
DPS 3.59 2.39 1.20 4.79 3.59 2.39 1.20 107.48%
NAPS 53.231 50.8372 0.5151 0.5224 0.5075 0.5097 0.513 2101.93%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.93 0.905 0.89 0.79 1.41 0.90 0.825 -
P/RPS 6.90 10.25 20.19 4.25 10.26 6.09 12.21 -31.62%
P/EPS 19.73 81.58 154.00 16.05 63.58 43.50 131.35 -71.71%
EY 5.07 1.23 0.65 6.23 1.57 2.30 0.76 253.96%
DY 3.87 2.65 1.35 6.08 2.55 4.44 2.42 36.71%
P/NAPS 0.02 0.02 1.72 1.51 2.77 1.06 0.96 -92.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 28/05/19 28/02/19 26/11/18 27/08/18 22/05/18 -
Price 0.89 0.90 0.975 0.855 0.84 1.24 0.91 -
P/RPS 6.61 10.20 22.11 4.60 6.11 8.39 13.47 -37.75%
P/EPS 18.89 81.13 168.71 17.37 37.88 59.94 144.88 -74.25%
EY 5.30 1.23 0.59 5.76 2.64 1.67 0.69 288.81%
DY 4.04 2.67 1.23 5.61 4.29 3.23 2.20 49.90%
P/NAPS 0.02 0.02 1.89 1.63 1.65 1.46 1.06 -92.89%

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