[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 84.43%
YoY- -83.31%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 160,355 177,951 178,769 162,633 152,048 144,154 157,403 0.30%
PBT 36,859 35,481 38,296 20,351 37,547 39,558 30,197 3.37%
Tax -7,361 -8,127 -8,668 -4,621 47,189 -13,736 -10,107 -5.14%
NP 29,498 27,354 29,628 15,730 84,736 25,822 20,090 6.60%
-
NP to SH 27,606 22,362 25,023 12,678 75,962 24,522 16,444 9.00%
-
Tax Rate 19.97% 22.91% 22.63% 22.71% -125.68% 34.72% 33.47% -
Total Cost 130,857 150,597 149,141 146,903 67,312 118,332 137,313 -0.79%
-
Net Worth 993,999 102,746,224 1,030,121 1,085,516 1,118,020 872,669 610,303 8.46%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 66,521 48,379 48,379 48,379 48,383 8,726 - -
Div Payout % 240.97% 216.35% 193.34% 381.60% 63.69% 35.59% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 993,999 102,746,224 1,030,121 1,085,516 1,118,020 872,669 610,303 8.46%
NOSH 2,015,817 2,015,817 1,209,489 1,209,489 1,209,585 436,334 436,180 29.03%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 18.40% 15.37% 16.57% 9.67% 55.73% 17.91% 12.76% -
ROE 2.78% 0.02% 2.43% 1.17% 6.79% 2.81% 2.69% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.95 8.83 14.78 13.45 12.57 33.04 36.09 -22.26%
EPS 1.37 1.11 2.07 1.05 6.28 2.25 3.77 -15.51%
DPS 3.30 2.40 4.00 4.00 4.00 2.00 0.00 -
NAPS 0.4931 50.97 0.8517 0.8975 0.9243 2.00 1.3992 -15.94%
Adjusted Per Share Value based on latest NOSH - 1,209,489
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.95 8.83 8.87 8.07 7.54 7.15 7.81 0.29%
EPS 1.37 1.11 1.24 0.63 3.77 1.22 0.82 8.92%
DPS 3.30 2.40 2.40 2.40 2.40 0.43 0.00 -
NAPS 0.4931 50.97 0.511 0.5385 0.5546 0.4329 0.3028 8.45%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.905 0.90 1.48 1.42 2.93 1.15 -
P/RPS 10.56 10.25 6.09 11.01 11.30 8.87 3.19 22.05%
P/EPS 61.34 81.58 43.50 141.19 22.61 52.14 30.50 12.33%
EY 1.63 1.23 2.30 0.71 4.42 1.92 3.28 -10.99%
DY 3.93 2.65 4.44 2.70 2.82 0.68 0.00 -
P/NAPS 1.70 0.02 1.06 1.65 1.54 1.47 0.82 12.90%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 27/08/19 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 -
Price 0.845 0.90 1.24 1.47 1.46 3.48 1.19 -
P/RPS 10.62 10.20 8.39 10.93 11.61 10.53 3.30 21.48%
P/EPS 61.70 81.13 59.94 140.24 23.25 61.92 31.56 11.80%
EY 1.62 1.23 1.67 0.71 4.30 1.61 3.17 -10.57%
DY 3.91 2.67 3.23 2.72 2.74 0.57 0.00 -
P/NAPS 1.71 0.02 1.46 1.64 1.58 1.74 0.85 12.34%

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