[TALIWRK] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -3.49%

YoY- -5.39%

Quarter Report

Interim Results for 4th Quarter FY07.pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	255,312	245,835	216,997	190,969	175,276	149,963	143,790	46.47%
YoY %	3.86%	13.29%	13.63%	8.95%	16.88%	4.29%	-	-
Horiz. %	177.56%	170.97%	150.91%	132.81%	121.90%	104.29%	100.00%	-
PBT	54,000	49,527	50,327	46,657	48,587	48,560	48,215	7.82%
YoY %	9.03%	-1.59%	7.87%	-3.97%	0.06%	0.72%	-	-
Horiz. %	112.00%	102.72%	104.38%	96.77%	100.77%	100.72%	100.00%	-
Tax	-15,577	-14,667	-14,797	-13,549	-13,982	-14,089	-14,006	7.32%
YoY %	-6.20%	0.88%	-9.21%	3.10%	0.76%	-0.59%	-	-
Horiz. %	111.22%	104.72%	105.65%	96.74%	99.83%	100.59%	100.00%	-
NP	38,423	34,860	35,530	33,108	34,605	34,471	34,209	8.02%
YoY %	10.22%	-1.89%	7.32%	-4.33%	0.39%	0.77%	-	-
Horiz. %	112.32%	101.90%	103.86%	96.78%	101.16%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,610	35,440	36,172	33,735	34,954	34,569	34,316	8.15%
YoY %	8.94%	-2.02%	7.22%	-3.49%	1.11%	0.74%	-	-
Horiz. %	112.51%	103.28%	105.41%	98.31%	101.86%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.85%	29.61%	29.40%	29.04%	28.78%	29.01%	29.05%	-
YoY %	-2.57%	0.71%	1.24%	0.90%	-0.79%	-0.14%	-	-
Horiz. %	99.31%	101.93%	101.20%	99.97%	99.07%	99.86%	100.00%	-
Total Cost	216,889	210,975	181,467	157,861	140,671	115,492	109,581	57.44%
YoY %	2.80%	16.26%	14.95%	12.22%	21.80%	5.39%	-	-
Horiz. %	197.93%	192.53%	165.60%	144.06%	128.37%	105.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,474	333,212	330,903	328,983	319,919	316,237	316,762	4.50%
YoY %	1.58%	0.70%	0.58%	2.83%	1.16%	-0.17%	-	-
Horiz. %	106.85%	105.19%	104.46%	103.86%	101.00%	99.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	35,662	35,662	35,593	35,593	33,444	33,444	36,767	-2.00%
YoY %	0.00%	0.19%	0.00%	6.43%	0.00%	-9.04%	-	-
Horiz. %	96.99%	96.99%	96.81%	96.81%	90.96%	90.96%	100.00%	-
Div Payout %	92.37%	100.63%	98.40%	105.51%	95.68%	96.75%	107.14%	-
YoY %	-8.21%	2.27%	-6.74%	10.27%	-1.11%	-9.70%	-	-
Horiz. %	86.21%	93.92%	91.84%	98.48%	89.30%	90.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	338,474	333,212	330,903	328,983	319,919	316,237	316,762	4.50%
YoY %	1.58%	0.70%	0.58%	2.83%	1.16%	-0.17%	-	-
Horiz. %	106.85%	105.19%	104.46%	103.86%	101.00%	99.83%	100.00%	-
NOSH	376,920	375,789	375,899	375,209	373,519	373,493	373,188	0.66%
YoY %	0.30%	-0.03%	0.18%	0.45%	0.01%	0.08%	-	-
Horiz. %	101.00%	100.70%	100.73%	100.54%	100.09%	100.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.05%	14.18%	16.37%	17.34%	19.74%	22.99%	23.79%	-
YoY %	6.14%	-13.38%	-5.59%	-12.16%	-14.14%	-3.36%	-	-
Horiz. %	63.26%	59.60%	68.81%	72.89%	82.98%	96.64%	100.00%	-
ROE	11.41%	10.64%	10.93%	10.25%	10.93%	10.93%	10.83%	-
YoY %	7.24%	-2.65%	6.63%	-6.22%	0.00%	0.92%	-	-
Horiz. %	105.36%	98.25%	100.92%	94.64%	100.92%	100.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	67.74	65.42	57.73	50.90	46.93	40.15	38.53	45.51%
YoY %	3.55%	13.32%	13.42%	8.46%	16.89%	4.20%	-	-
Horiz. %	175.81%	169.79%	149.83%	132.10%	121.80%	104.20%	100.00%	-
EPS	10.24	9.43	9.62	8.99	9.36	9.26	9.20	7.37%
YoY %	8.59%	-1.98%	7.01%	-3.95%	1.08%	0.65%	-	-
Horiz. %	111.30%	102.50%	104.57%	97.72%	101.74%	100.65%	100.00%	-
DPS	9.50	9.50	9.50	9.50	9.00	9.00	9.85	-2.37%
YoY %	0.00%	0.00%	0.00%	5.56%	0.00%	-8.63%	-	-
Horiz. %	96.45%	96.45%	96.45%	96.45%	91.37%	91.37%	100.00%	-
NAPS	0.898	0.8867	0.8803	0.8768	0.8565	0.8467	0.8488	3.81%
YoY %	1.27%	0.73%	0.40%	2.37%	1.16%	-0.25%	-	-
Horiz. %	105.80%	104.47%	103.71%	103.30%	100.91%	99.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 375,209
RPS	12.67	12.20	10.76	9.47	8.70	7.44	7.13	46.55%
YoY %	3.85%	13.38%	13.62%	8.85%	16.94%	4.35%	-	-
Horiz. %	177.70%	171.11%	150.91%	132.82%	122.02%	104.35%	100.00%	-
EPS	1.92	1.76	1.79	1.67	1.73	1.71	1.70	8.42%
YoY %	9.09%	-1.68%	7.19%	-3.47%	1.17%	0.59%	-	-
Horiz. %	112.94%	103.53%	105.29%	98.24%	101.76%	100.59%	100.00%	-
DPS	1.77	1.77	1.77	1.77	1.66	1.66	1.82	-1.83%
YoY %	0.00%	0.00%	0.00%	6.63%	0.00%	-8.79%	-	-
Horiz. %	97.25%	97.25%	97.25%	97.25%	91.21%	91.21%	100.00%	-
NAPS	0.1679	0.1653	0.1642	0.1632	0.1587	0.1569	0.1571	4.51%
YoY %	1.57%	0.67%	0.61%	2.84%	1.15%	-0.13%	-	-
Horiz. %	106.87%	105.22%	104.52%	103.88%	101.02%	99.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.78	2.35	2.18	2.39	2.19	1.75	1.65	-
P/RPS	2.63	3.59	3.78	4.70	4.67	4.36	4.28	-27.65%
YoY %	-26.74%	-5.03%	-19.57%	0.64%	7.11%	1.87%	-	-
Horiz. %	61.45%	83.88%	88.32%	109.81%	109.11%	101.87%	100.00%	-
P/EPS	17.38	24.92	22.65	26.58	23.40	18.91	17.94	-2.08%
YoY %	-30.26%	10.02%	-14.79%	13.59%	23.74%	5.41%	-	-
Horiz. %	96.88%	138.91%	126.25%	148.16%	130.43%	105.41%	100.00%	-
EY	5.75	4.01	4.41	3.76	4.27	5.29	5.57	2.13%
YoY %	43.39%	-9.07%	17.29%	-11.94%	-19.28%	-5.03%	-	-
Horiz. %	103.23%	71.99%	79.17%	67.50%	76.66%	94.97%	100.00%	-
DY	5.34	4.04	4.36	3.97	4.11	5.14	5.97	-7.14%
YoY %	32.18%	-7.34%	9.82%	-3.41%	-20.04%	-13.90%	-	-
Horiz. %	89.45%	67.67%	73.03%	66.50%	68.84%	86.10%	100.00%	-
P/NAPS	1.98	2.65	2.48	2.73	2.56	2.07	1.94	1.36%
YoY %	-25.28%	6.85%	-9.16%	6.64%	23.67%	6.70%	-	-
Horiz. %	102.06%	136.60%	127.84%	140.72%	131.96%	106.70%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	29/08/08	28/05/08	28/02/08	20/11/07	29/08/07	30/05/07	-
Price	1.38	1.86	2.00	2.22	2.52	2.10	1.63	-
P/RPS	2.04	2.84	3.46	4.36	5.37	5.23	4.23	-38.42%
YoY %	-28.17%	-17.92%	-20.64%	-18.81%	2.68%	23.64%	-	-
Horiz. %	48.23%	67.14%	81.80%	103.07%	126.95%	123.64%	100.00%	-
P/EPS	13.47	19.72	20.78	24.69	26.93	22.69	17.73	-16.69%
YoY %	-31.69%	-5.10%	-15.84%	-8.32%	18.69%	27.98%	-	-
Horiz. %	75.97%	111.22%	117.20%	139.26%	151.89%	127.98%	100.00%	-
EY	7.42	5.07	4.81	4.05	3.71	4.41	5.64	20.00%
YoY %	46.35%	5.41%	18.77%	9.16%	-15.87%	-21.81%	-	-
Horiz. %	131.56%	89.89%	85.28%	71.81%	65.78%	78.19%	100.00%	-
DY	6.88	5.11	4.75	4.28	3.57	4.29	6.04	9.04%
YoY %	34.64%	7.58%	10.98%	19.89%	-16.78%	-28.97%	-	-
Horiz. %	113.91%	84.60%	78.64%	70.86%	59.11%	71.03%	100.00%	-
P/NAPS	1.54	2.10	2.27	2.53	2.94	2.48	1.92	-13.63%
YoY %	-26.67%	-7.49%	-10.28%	-13.95%	18.55%	29.17%	-	-
Horiz. %	80.21%	109.38%	118.23%	131.77%	153.12%	129.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos