[TALIWRK] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

24-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 104.38%

YoY- -13.31%

Quarter Report

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
Cumulative Result
Revenue	192,299	182,560	160,579	127,540	160,355	177,951	178,769	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	48,299	34,292	34,807	32,897	36,859	35,481	38,296	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	-11,401	-9,178	-10,945	-5,875	-7,361	-8,127	-8,668	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	36,898	25,114	23,862	27,022	29,498	27,354	29,628	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	32,011	21,861	21,632	24,954	27,606	22,362	25,023	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	155,401	157,446	136,717	100,518	130,857	150,597	149,141	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	40,316	66,521	66,521	66,521	66,521	48,379	48,379	-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	4.65%	2.95%	2.63%	2.72%	2.78%	0.02%	2.43%	-
YoY %	57.63%	12.17%	-3.31%	-2.16%	13,800.00%	-99.18%	-	-
Horiz. %	191.36%	121.40%	108.23%	111.93%	114.40%	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	9.54	9.06	7.97	6.33	7.95	8.83	14.78	-7.03%
YoY %	5.30%	13.68%	25.91%	-20.38%	-9.97%	-40.26%	-	-
Horiz. %	64.55%	61.30%	53.92%	42.83%	53.79%	59.74%	100.00%	-
EPS	1.59	1.08	1.07	1.24	1.37	1.11	2.07	-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	2.00	3.30	3.30	3.30	3.30	2.40	4.00	-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	9.54	9.06	7.97	6.33	7.95	8.83	8.87	1.21%
YoY %	5.30%	13.68%	25.91%	-20.38%	-9.97%	-0.45%	-	-
Horiz. %	107.55%	102.14%	89.85%	71.36%	89.63%	99.55%	100.00%	-
EPS	1.59	1.08	1.07	1.24	1.37	1.11	1.24	4.22%
YoY %	47.22%	0.93%	-13.71%	-9.49%	23.42%	-10.48%	-	-
Horiz. %	128.23%	87.10%	86.29%	100.00%	110.48%	89.52%	100.00%	-
DPS	2.00	3.30	3.30	3.30	3.30	2.40	2.40	-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%	-
NAPS	0.3412	0.3682	0.4076	0.4553	0.4931	50.97	0.511	-6.50%
YoY %	-7.33%	-9.67%	-10.48%	-7.67%	-99.03%	9,874.56%	-	-
Horiz. %	66.77%	72.05%	79.77%	89.10%	96.50%	9,974.56%	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	8.33	9.00	11.42	13.12	10.56	10.25	6.09	5.35%
YoY %	-7.44%	-21.19%	-12.96%	24.24%	3.02%	68.31%	-	-
Horiz. %	136.78%	147.78%	187.52%	215.44%	173.40%	168.31%	100.00%	-
P/EPS	50.06	75.15	84.80	67.05	61.34	81.58	43.50	2.36%
YoY %	-33.39%	-11.38%	26.47%	9.31%	-24.81%	87.54%	-	-
Horiz. %	115.08%	172.76%	194.94%	154.14%	141.01%	187.54%	100.00%	-
EY	2.00	1.33	1.18	1.49	1.63	1.23	2.30	-2.30%
YoY %	50.38%	12.71%	-20.81%	-8.59%	32.52%	-46.52%	-	-
Horiz. %	86.96%	57.83%	51.30%	64.78%	70.87%	53.48%	100.00%	-
DY	2.52	4.05	3.63	3.98	3.93	2.65	4.44	-9.00%
YoY %	-37.78%	11.57%	-8.79%	1.27%	48.30%	-40.32%	-	-
Horiz. %	56.76%	91.22%	81.76%	89.64%	88.51%	59.68%	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	8.23	8.83	11.61	13.12	10.62	10.20	8.39	-0.32%
YoY %	-6.80%	-23.94%	-11.51%	23.54%	4.12%	21.57%	-	-
Horiz. %	98.09%	105.24%	138.38%	156.38%	126.58%	121.57%	100.00%	-
P/EPS	49.43	73.77	86.20	67.05	61.70	81.13	59.94	-3.15%
YoY %	-32.99%	-14.42%	28.56%	8.67%	-23.95%	35.35%	-	-
Horiz. %	82.47%	123.07%	143.81%	111.86%	102.94%	135.35%	100.00%	-
EY	2.02	1.36	1.16	1.49	1.62	1.23	1.67	3.21%
YoY %	48.53%	17.24%	-22.15%	-8.02%	31.71%	-26.35%	-	-
Horiz. %	120.96%	81.44%	69.46%	89.22%	97.01%	73.65%	100.00%	-
DY	2.55	4.13	3.57	3.98	3.91	2.67	3.23	-3.85%
YoY %	-38.26%	15.69%	-10.30%	1.79%	46.44%	-17.34%	-	-
Horiz. %	78.95%	127.86%	110.53%	123.22%	121.05%	82.66%	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