[TALIWRK] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.67%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 171,836 173,124 169,744 166,534 158,917 136,386 166,511 2.11%
PBT 44,053 68,805 57,267 62,968 51,046 51,160 53,242 -11.83%
Tax -14,546 -13,517 -13,486 -12,635 -12,053 -10,202 -10,673 22.85%
NP 29,507 55,288 43,781 50,333 38,993 40,958 42,569 -21.62%
-
NP to SH 29,193 55,151 44,098 50,002 38,561 40,007 41,753 -21.17%
-
Tax Rate 33.02% 19.65% 23.55% 20.07% 23.61% 19.94% 20.05% -
Total Cost 142,329 117,836 125,963 116,201 119,924 95,428 123,942 9.63%
-
Net Worth 483,975 431,762 365,434 391,792 375,308 363,404 359,108 21.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,654 15,060 15,060 22,591 22,591 19,763 19,763 -51.50%
Div Payout % 22.80% 27.31% 34.15% 45.18% 58.59% 49.40% 47.34% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 483,975 431,762 365,434 391,792 375,308 363,404 359,108 21.94%
NOSH 443,648 384,267 365,434 376,796 376,513 376,468 376,542 11.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.17% 31.94% 25.79% 30.22% 24.54% 30.03% 25.57% -
ROE 6.03% 12.77% 12.07% 12.76% 10.27% 11.01% 11.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.73 45.05 46.45 44.20 42.21 36.23 44.22 -8.43%
EPS 6.58 14.35 12.07 13.27 10.24 10.63 11.09 -29.32%
DPS 1.50 3.92 4.12 6.00 6.00 5.25 5.25 -56.52%
NAPS 1.0909 1.1236 1.00 1.0398 0.9968 0.9653 0.9537 9.34%
Adjusted Per Share Value based on latest NOSH - 376,796
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.50 8.57 8.40 8.24 7.86 6.75 8.24 2.08%
EPS 1.44 2.73 2.18 2.47 1.91 1.98 2.07 -21.43%
DPS 0.33 0.75 0.75 1.12 1.12 0.98 0.98 -51.50%
NAPS 0.2395 0.2136 0.1808 0.1939 0.1857 0.1798 0.1777 21.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.27 1.32 1.53 1.42 1.66 1.60 1.73 -
P/RPS 3.28 2.93 3.29 3.21 3.93 4.42 3.91 -11.02%
P/EPS 19.30 9.20 12.68 10.70 16.21 15.06 15.60 15.20%
EY 5.18 10.87 7.89 9.35 6.17 6.64 6.41 -13.20%
DY 1.18 2.97 2.69 4.23 3.61 3.28 3.03 -46.57%
P/NAPS 1.16 1.17 1.53 1.37 1.67 1.66 1.81 -25.60%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 19/05/10 24/02/10 30/11/09 18/08/09 -
Price 1.20 1.16 1.43 1.77 1.39 1.44 1.69 -
P/RPS 3.10 2.57 3.08 4.00 3.29 3.97 3.82 -12.96%
P/EPS 18.24 8.08 11.85 13.34 13.57 13.55 15.24 12.68%
EY 5.48 12.37 8.44 7.50 7.37 7.38 6.56 -11.27%
DY 1.25 3.38 2.88 3.39 4.32 3.65 3.11 -45.44%
P/NAPS 1.10 1.03 1.43 1.70 1.39 1.49 1.77 -27.11%

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