[TALIWRK] QoQ Cumulative 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- -79.2%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 317,880 242,986 160,355 84,252 377,112 271,574 177,951 46.96%
PBT 78,516 59,455 36,859 21,153 108,798 118,981 35,481 69.40%
Tax -14,985 -11,236 -7,361 -3,682 -22,085 -16,457 -8,127 50.08%
NP 63,531 48,219 29,498 17,471 86,713 102,524 27,354 74.93%
-
NP to SH 59,487 43,788 27,606 15,905 76,451 94,997 22,362 91.41%
-
Tax Rate 19.09% 18.90% 19.97% 17.41% 20.30% 13.83% 22.91% -
Total Cost 254,349 194,767 130,857 66,781 290,399 169,050 150,597 41.59%
-
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 99,782 66,521 33,260 105,830 72,569 48,379 95.68%
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% 4.48% 2.78% 1.57% 0.07% 0.09% 0.02% -
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 12.05 7.95 4.18 18.71 13.47 8.83 46.94%
EPS 2.95 2.17 1.37 0.79 3.79 4.71 1.11 91.29%
DPS 6.60 4.95 3.30 1.65 5.25 3.60 2.40 95.68%
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 12.02 7.93 4.17 18.66 13.44 8.80 47.02%
EPS 2.94 2.17 1.37 0.79 3.78 4.70 1.11 90.86%
DPS 6.58 4.94 3.29 1.65 5.24 3.59 2.39 95.83%
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 6.97 10.56 17.71 4.76 6.90 10.25 -35.44%
P/EPS 28.30 38.67 61.34 93.79 23.47 19.73 81.58 -50.47%
EY 3.53 2.59 1.63 1.07 4.26 5.07 1.23 101.30%
DY 7.90 5.89 3.93 2.23 5.90 3.87 2.65 106.45%
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 6.64 10.62 19.86 4.46 6.61 10.20 -35.80%
P/EPS 27.96 36.83 61.70 105.20 22.02 18.89 81.13 -50.68%
EY 3.58 2.72 1.62 0.95 4.54 5.30 1.23 103.19%
DY 8.00 6.19 3.91 1.99 6.29 4.04 2.67 107.14%
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