[TALIWRK] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -3.61%
YoY- -77.18%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 317,880 377,112 375,060 368,640 304,856 291,993 353,914 -1.77%
PBT 78,516 108,798 143,377 49,727 84,902 124,961 317,194 -20.74%
Tax -14,985 -22,085 -34,983 -7,647 63,233 -33,397 -14,036 1.09%
NP 63,531 86,713 108,394 42,080 148,135 91,564 303,158 -22.91%
-
NP to SH 59,487 76,451 99,214 29,083 127,428 86,549 301,249 -23.67%
-
Tax Rate 19.09% 20.30% 24.40% 15.38% -74.48% 26.73% 4.43% -
Total Cost 254,349 290,399 266,666 326,560 156,721 200,429 50,756 30.78%
-
Net Worth 959,327 103,310,650 1,055,883 1,053,585 1,121,075 1,057,655 340,704 18.81%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 133,043 105,830 96,759 96,759 96,759 89,253 8,729 57.39%
Div Payout % 223.65% 138.43% 97.53% 332.70% 75.93% 103.12% 2.90% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 959,327 103,310,650 1,055,883 1,053,585 1,121,075 1,057,655 340,704 18.81%
NOSH 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,115,670 436,465 29.01%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 19.99% 22.99% 28.90% 11.41% 48.59% 31.36% 85.66% -
ROE 6.20% 0.07% 9.40% 2.76% 11.37% 8.18% 88.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.77 18.71 18.61 30.48 25.21 26.17 81.09 -23.86%
EPS 2.95 3.79 4.92 2.40 10.54 7.76 27.61 -31.09%
DPS 6.60 5.25 4.80 8.00 8.00 8.00 2.00 21.99%
NAPS 0.4759 51.25 0.5238 0.8711 0.9269 0.948 0.7806 -7.90%
Adjusted Per Share Value based on latest NOSH - 1,209,489
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.73 18.66 18.56 18.24 15.08 14.45 17.51 -1.76%
EPS 2.94 3.78 4.91 1.44 6.30 4.28 14.91 -23.68%
DPS 6.58 5.24 4.79 4.79 4.79 4.42 0.43 57.49%
NAPS 0.4747 51.1165 0.5224 0.5213 0.5547 0.5233 0.1686 18.81%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.835 0.89 0.79 1.10 1.44 1.48 1.95 -
P/RPS 5.30 4.76 4.25 3.61 5.71 5.65 2.40 14.10%
P/EPS 28.30 23.47 16.05 45.75 13.67 19.08 2.83 46.72%
EY 3.53 4.26 6.23 2.19 7.32 5.24 35.39 -31.87%
DY 7.90 5.90 6.08 7.27 5.56 5.41 1.03 40.38%
P/NAPS 1.75 0.02 1.51 1.26 1.55 1.56 2.50 -5.76%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 28/02/19 28/02/18 16/02/17 25/02/16 12/02/15 -
Price 0.825 0.835 0.855 0.91 1.54 1.56 2.11 -
P/RPS 5.23 4.46 4.60 2.99 6.11 5.96 2.60 12.34%
P/EPS 27.96 22.02 17.37 37.84 14.62 20.11 3.06 44.54%
EY 3.58 4.54 5.76 2.64 6.84 4.97 32.71 -30.81%
DY 8.00 6.29 5.61 8.79 5.19 5.13 0.95 42.58%
P/NAPS 1.73 0.02 1.63 1.04 1.66 1.65 2.70 -7.14%

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