[TALIWRK] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

23-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 0.72%

YoY- -9.61%

Quarter Report

Taliworks Q2FY2021.pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	384,598	365,120	321,158	255,080	320,710	355,902	357,538	1.22%
YoY %	5.33%	13.69%	25.90%	-20.46%	-9.89%	-0.46%	-	-
Horiz. %	107.57%	102.12%	89.82%	71.34%	89.70%	99.54%	100.00%	-
PBT	96,598	68,584	69,614	65,794	73,718	70,962	76,592	3.93%
YoY %	40.85%	-1.48%	5.81%	-10.75%	3.88%	-7.35%	-	-
Horiz. %	126.12%	89.54%	90.89%	85.90%	96.25%	92.65%	100.00%	-
Tax	-22,802	-18,356	-21,890	-11,750	-14,722	-16,254	-17,336	4.66%
YoY %	-24.22%	16.14%	-86.30%	20.19%	9.43%	6.24%	-	-
Horiz. %	131.53%	105.88%	126.27%	67.78%	84.92%	93.76%	100.00%	-
NP	73,796	50,228	47,724	54,044	58,996	54,708	59,256	3.72%
YoY %	46.92%	5.25%	-11.69%	-8.39%	7.84%	-7.68%	-	-
Horiz. %	124.54%	84.76%	80.54%	91.20%	99.56%	92.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,022	43,722	43,264	49,908	55,212	44,724	50,046	4.18%
YoY %	46.43%	1.06%	-13.31%	-9.61%	23.45%	-10.63%	-	-
Horiz. %	127.93%	87.36%	86.45%	99.72%	110.32%	89.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	26.76%	31.44%	17.86%	19.97%	22.91%	22.63%	-
YoY %	-11.77%	-14.89%	76.04%	-10.57%	-12.83%	1.24%	-	-
Horiz. %	104.33%	118.25%	138.93%	78.92%	88.25%	101.24%	100.00%	-
Total Cost	310,802	314,892	273,434	201,036	261,714	301,194	298,282	0.68%
YoY %	-1.30%	15.16%	36.01%	-23.18%	-13.11%	0.98%	-	-
Horiz. %	104.20%	105.57%	91.67%	67.40%	87.74%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,796	742,224	821,647	917,801	993,999	102,746,224	1,030,121	-6.50%
YoY %	-7.33%	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-	-
Horiz. %	66.77%	72.05%	79.76%	89.10%	96.49%	9,974.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	80,632	133,043	133,043	133,043	133,043	96,759	96,759	-2.99%
YoY %	-39.39%	0.00%	0.00%	0.00%	37.50%	0.00%	-	-
Horiz. %	83.33%	137.50%	137.50%	137.50%	137.50%	100.00%	100.00%	-
Div Payout %	125.95%	304.30%	307.52%	266.58%	240.97%	216.35%	193.34%	-
YoY %	-58.61%	-1.05%	15.36%	10.63%	11.38%	11.90%	-	-
Horiz. %	65.14%	157.39%	159.06%	137.88%	124.64%	111.90%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	687,796	742,224	821,647	917,801	993,999	102,746,224	1,030,121	-6.50%
YoY %	-7.33%	-9.67%	-10.48%	-7.67%	-99.03%	9,874.19%	-	-
Horiz. %	66.77%	72.05%	79.76%	89.10%	96.49%	9,974.19%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	8.87%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	19.19%	13.76%	14.86%	21.19%	18.40%	15.37%	16.57%	-
YoY %	39.46%	-7.40%	-29.87%	15.16%	19.71%	-7.24%	-	-
Horiz. %	115.81%	83.04%	89.68%	127.88%	111.04%	92.76%	100.00%	-
ROE	9.31%	5.89%	5.27%	5.44%	5.55%	0.04%	4.86%	-
YoY %	58.06%	11.76%	-3.13%	-1.98%	13,775.00%	-99.18%	-	-
Horiz. %	191.56%	121.19%	108.44%	111.93%	114.20%	0.82%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	19.08	18.11	15.93	12.65	15.91	17.66	29.56	-7.03%
YoY %	5.36%	13.68%	25.93%	-20.49%	-9.91%	-40.26%	-	-
Horiz. %	64.55%	61.27%	53.89%	42.79%	53.82%	59.74%	100.00%	-
EPS	3.18	2.16	2.14	2.48	2.74	2.22	4.14	-4.29%
YoY %	47.22%	0.93%	-13.71%	-9.49%	23.42%	-46.38%	-	-
Horiz. %	76.81%	52.17%	51.69%	59.90%	66.18%	53.62%	100.00%	-
DPS	4.00	6.60	6.60	6.60	6.60	4.80	8.00	-10.90%
YoY %	-39.39%	0.00%	0.00%	0.00%	37.50%	-40.00%	-	-
Horiz. %	50.00%	82.50%	82.50%	82.50%	82.50%	60.00%	100.00%	-
NAPS	0.3412	0.3682	0.4076	0.4553	0.4931	50.97	0.8517	-14.12%
YoY %	-7.33%	-9.67%	-10.48%	-7.67%	-99.03%	5,884.50%	-	-
Horiz. %	40.06%	43.23%	47.86%	53.46%	57.90%	5,984.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	19.03	18.07	15.89	12.62	15.87	17.61	17.69	1.22%
YoY %	5.31%	13.72%	25.91%	-20.48%	-9.88%	-0.45%	-	-
Horiz. %	107.57%	102.15%	89.82%	71.34%	89.71%	99.55%	100.00%	-
EPS	3.17	2.16	2.14	2.47	2.73	2.21	2.48	4.17%
YoY %	46.76%	0.93%	-13.36%	-9.52%	23.53%	-10.89%	-	-
Horiz. %	127.82%	87.10%	86.29%	99.60%	110.08%	89.11%	100.00%	-
DPS	3.99	6.58	6.58	6.58	6.58	4.79	4.79	-2.99%
YoY %	-39.36%	0.00%	0.00%	0.00%	37.37%	0.00%	-	-
Horiz. %	83.30%	137.37%	137.37%	137.37%	137.37%	100.00%	100.00%	-
NAPS	0.3403	0.3672	0.4065	0.4541	0.4918	50.8372	0.5097	-6.50%
YoY %	-7.33%	-9.67%	-10.48%	-7.67%	-99.03%	9,873.95%	-	-
Horiz. %	66.76%	72.04%	79.75%	89.09%	96.49%	9,973.95%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.795	0.815	0.91	0.83	0.84	0.905	0.90	-
P/RPS	4.17	4.50	5.71	6.56	5.28	5.13	3.04	5.40%
YoY %	-7.33%	-21.19%	-12.96%	24.24%	2.92%	68.75%	-	-
Horiz. %	137.17%	148.03%	187.83%	215.79%	173.68%	168.75%	100.00%	-
P/EPS	25.03	37.58	42.40	33.52	30.67	40.79	21.75	2.36%
YoY %	-33.40%	-11.37%	26.49%	9.29%	-24.81%	87.54%	-	-
Horiz. %	115.08%	172.78%	194.94%	154.11%	141.01%	187.54%	100.00%	-
EY	3.99	2.66	2.36	2.98	3.26	2.45	4.60	-2.34%
YoY %	50.00%	12.71%	-20.81%	-8.59%	33.06%	-46.74%	-	-
Horiz. %	86.74%	57.83%	51.30%	64.78%	70.87%	53.26%	100.00%	-
DY	5.03	8.10	7.25	7.95	7.86	5.30	8.89	-9.04%
YoY %	-37.90%	11.72%	-8.81%	1.15%	48.30%	-40.38%	-	-
Horiz. %	56.58%	91.11%	81.55%	89.43%	88.41%	59.62%	100.00%	-
P/NAPS	2.33	2.21	2.23	1.82	1.70	0.02	1.06	14.01%
YoY %	5.43%	-0.90%	22.53%	7.06%	8,400.00%	-98.11%	-	-
Horiz. %	219.81%	208.49%	210.38%	171.70%	160.38%	1.89%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/24	22/08/23	24/08/22	23/08/21	19/08/20	27/08/19	27/08/18	-
Price	0.785	0.80	0.925	0.83	0.845	0.90	1.24	-
P/RPS	4.11	4.42	5.81	6.56	5.31	5.10	4.19	-0.32%
YoY %	-7.01%	-23.92%	-11.43%	23.54%	4.12%	21.72%	-	-
Horiz. %	98.09%	105.49%	138.66%	156.56%	126.73%	121.72%	100.00%	-
P/EPS	24.72	36.88	43.10	33.52	30.85	40.57	29.97	-3.15%
YoY %	-32.97%	-14.43%	28.58%	8.65%	-23.96%	35.37%	-	-
Horiz. %	82.48%	123.06%	143.81%	111.85%	102.94%	135.37%	100.00%	-
EY	4.05	2.71	2.32	2.98	3.24	2.47	3.34	3.26%
YoY %	49.45%	16.81%	-22.15%	-8.02%	31.17%	-26.05%	-	-
Horiz. %	121.26%	81.14%	69.46%	89.22%	97.01%	73.95%	100.00%	-
DY	5.10	8.25	7.14	7.95	7.81	5.33	6.45	-3.83%
YoY %	-38.18%	15.55%	-10.19%	1.79%	46.53%	-17.36%	-	-
Horiz. %	79.07%	127.91%	110.70%	123.26%	121.09%	82.64%	100.00%	-
P/NAPS	2.30	2.17	2.27	1.82	1.71	0.02	1.46	7.86%
YoY %	5.99%	-4.41%	24.73%	6.43%	8,450.00%	-98.63%	-	-
Horiz. %	157.53%	148.63%	155.48%	124.66%	117.12%	1.37%	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