[TALIWRK] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 17.69%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 97,930 98,361 97,046 81,723 131,696 74,311 91,280 4.78%
PBT 77,477 27,604 25,346 12,950 14,890 14,486 10,302 282.44%
Tax -21,319 -4,996 -5,686 -2,982 -757 -2,269 -2,526 312.92%
NP 56,158 22,608 19,660 9,968 14,133 12,217 7,776 272.28%
-
NP to SH 54,513 19,678 17,426 7,597 6,455 9,950 5,995 333.90%
-
Tax Rate 27.52% 18.10% 22.43% 23.03% 5.08% 15.66% 24.52% -
Total Cost 41,772 75,753 77,386 71,755 117,563 62,094 83,504 -36.90%
-
Net Worth 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 1,071,365 1,085,516 -1.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 24,189 24,189 24,189 24,189 24,189 24,189 24,189 0.00%
Div Payout % 44.37% 122.93% 138.81% 318.41% 374.74% 243.11% 403.50% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,055,883 1,025,646 1,030,121 1,036,894 1,053,585 1,071,365 1,085,516 -1.82%
NOSH 2,015,817 1,209,489 1,209,489 1,209,489 1,209,489 1,209,489 1,209,489 40.44%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 57.35% 22.98% 20.26% 12.20% 10.73% 16.44% 8.52% -
ROE 5.16% 1.92% 1.69% 0.73% 0.61% 0.93% 0.55% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.86 4.88 8.02 6.76 10.89 6.14 7.55 -25.38%
EPS 2.70 0.98 1.44 0.63 0.53 0.82 0.50 206.85%
DPS 1.20 1.20 2.00 2.00 2.00 2.00 2.00 -28.79%
NAPS 0.5238 0.5088 0.8517 0.8573 0.8711 0.8858 0.8975 -30.09%
Adjusted Per Share Value based on latest NOSH - 1,209,489
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.85 4.87 4.80 4.04 6.52 3.68 4.52 4.79%
EPS 2.70 0.97 0.86 0.38 0.32 0.49 0.30 330.94%
DPS 1.20 1.20 1.20 1.20 1.20 1.20 1.20 0.00%
NAPS 0.5224 0.5075 0.5097 0.513 0.5213 0.5301 0.5371 -1.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.79 1.41 0.90 0.825 1.10 1.35 1.48 -
P/RPS 16.26 28.90 11.22 12.21 10.10 21.97 19.61 -11.71%
P/EPS 29.21 144.44 62.47 131.35 206.11 164.10 298.59 -78.67%
EY 3.42 0.69 1.60 0.76 0.49 0.61 0.33 373.32%
DY 1.52 0.85 2.22 2.42 1.82 1.48 1.35 8.20%
P/NAPS 1.51 2.77 1.06 0.96 1.26 1.52 1.65 -5.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 22/05/18 28/02/18 28/11/17 16/08/17 -
Price 0.855 0.84 1.24 0.91 0.91 1.07 1.47 -
P/RPS 17.60 17.21 15.45 13.47 8.36 17.42 19.48 -6.52%
P/EPS 31.62 86.05 86.06 144.88 170.51 130.07 296.57 -77.42%
EY 3.16 1.16 1.16 0.69 0.59 0.77 0.34 340.25%
DY 1.40 1.43 1.61 2.20 2.20 1.87 1.36 1.94%
P/NAPS 1.63 1.65 1.46 1.06 1.04 1.21 1.64 -0.40%

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