[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 91.95%
YoY- -10.63%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 160,579 127,540 160,355 177,951 178,769 162,633 152,048 0.91%
PBT 34,807 32,897 36,859 35,481 38,296 20,351 37,547 -1.25%
Tax -10,945 -5,875 -7,361 -8,127 -8,668 -4,621 47,189 -
NP 23,862 27,022 29,498 27,354 29,628 15,730 84,736 -19.03%
-
NP to SH 21,632 24,954 27,606 22,362 25,023 12,678 75,962 -18.88%
-
Tax Rate 31.44% 17.86% 19.97% 22.91% 22.63% 22.71% -125.68% -
Total Cost 136,717 100,518 130,857 150,597 149,141 146,903 67,312 12.52%
-
Net Worth 821,647 917,801 993,999 102,746,224 1,030,121 1,085,516 1,118,020 -5.00%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 66,521 66,521 66,521 48,379 48,379 48,379 48,383 5.44%
Div Payout % 307.52% 266.58% 240.97% 216.35% 193.34% 381.60% 63.69% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 821,647 917,801 993,999 102,746,224 1,030,121 1,085,516 1,118,020 -5.00%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,209,585 8.88%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.86% 21.19% 18.40% 15.37% 16.57% 9.67% 55.73% -
ROE 2.63% 2.72% 2.78% 0.02% 2.43% 1.17% 6.79% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.97 6.33 7.95 8.83 14.78 13.45 12.57 -7.30%
EPS 1.07 1.24 1.37 1.11 2.07 1.05 6.28 -25.53%
DPS 3.30 3.30 3.30 2.40 4.00 4.00 4.00 -3.15%
NAPS 0.4076 0.4553 0.4931 50.97 0.8517 0.8975 0.9243 -12.75%
Adjusted Per Share Value based on latest NOSH - 2,015,817
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.95 6.31 7.93 8.80 8.85 8.05 7.52 0.93%
EPS 1.07 1.23 1.37 1.11 1.24 0.63 3.76 -18.89%
DPS 3.29 3.29 3.29 2.39 2.39 2.39 2.39 5.46%
NAPS 0.4065 0.4541 0.4918 50.8372 0.5097 0.5371 0.5532 -5.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.91 0.83 0.84 0.905 0.90 1.48 1.42 -
P/RPS 11.42 13.12 10.56 10.25 6.09 11.01 11.30 0.17%
P/EPS 84.80 67.05 61.34 81.58 43.50 141.19 22.61 24.63%
EY 1.18 1.49 1.63 1.23 2.30 0.71 4.42 -19.74%
DY 3.63 3.98 3.93 2.65 4.44 2.70 2.82 4.29%
P/NAPS 2.23 1.82 1.70 0.02 1.06 1.65 1.54 6.36%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 23/08/21 19/08/20 27/08/19 27/08/18 16/08/17 09/08/16 -
Price 0.925 0.83 0.845 0.90 1.24 1.47 1.46 -
P/RPS 11.61 13.12 10.62 10.20 8.39 10.93 11.61 0.00%
P/EPS 86.20 67.05 61.70 81.13 59.94 140.24 23.25 24.39%
EY 1.16 1.49 1.62 1.23 1.67 0.71 4.30 -19.60%
DY 3.57 3.98 3.91 2.67 3.23 2.72 2.74 4.50%
P/NAPS 2.27 1.82 1.71 0.02 1.46 1.64 1.58 6.22%

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