[TALIWRK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.32%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,703 52,994 41,479 38,269 69,565 40,727 34,554 10.13%
PBT 26,177 21,867 5,632 11,333 12,020 12,820 12,475 13.13%
Tax -5,299 -4,292 -3,891 -3,040 -3,405 -3,535 -3,452 7.39%
NP 20,878 17,575 1,741 8,293 8,615 9,285 9,023 14.99%
-
NP to SH 21,080 17,215 2,154 8,058 8,568 9,300 9,047 15.12%
-
Tax Rate 20.24% 19.63% 69.09% 26.82% 28.33% 27.57% 27.67% -
Total Cost 40,825 35,419 39,738 29,976 60,950 31,442 25,531 8.12%
-
Net Worth 527,829 500,283 365,434 359,108 333,212 316,237 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 7,530 11,273 11,204 14,527 -
Div Payout % - - - 93.46% 131.58% 120.48% 160.58% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 527,829 500,283 365,434 359,108 333,212 316,237 0 -
NOSH 436,438 436,928 365,434 376,542 375,789 373,493 363,190 3.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.84% 33.16% 4.20% 21.67% 12.38% 22.80% 26.11% -
ROE 3.99% 3.44% 0.59% 2.24% 2.57% 2.94% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.14 12.13 11.35 10.16 18.51 10.90 9.51 6.82%
EPS 4.83 3.94 0.57 2.14 2.28 2.49 2.49 11.66%
DPS 0.00 0.00 0.00 2.00 3.00 3.00 4.00 -
NAPS 1.2094 1.145 1.00 0.9537 0.8867 0.8467 0.00 -
Adjusted Per Share Value based on latest NOSH - 376,542
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.06 2.63 2.06 1.90 3.45 2.02 1.71 10.17%
EPS 1.05 0.85 0.11 0.40 0.43 0.46 0.45 15.15%
DPS 0.00 0.00 0.00 0.37 0.56 0.56 0.72 -
NAPS 0.2618 0.2482 0.1813 0.1781 0.1653 0.1569 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.78 1.29 1.53 1.73 2.35 1.75 1.67 -
P/RPS 5.52 10.64 13.48 17.02 12.69 16.05 17.55 -17.51%
P/EPS 16.15 32.74 259.57 80.84 103.07 70.28 67.04 -21.10%
EY 6.19 3.05 0.39 1.24 0.97 1.42 1.49 26.76%
DY 0.00 0.00 0.00 1.16 1.28 1.71 2.40 -
P/NAPS 0.64 1.13 1.53 1.81 2.65 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 23/08/10 18/08/09 29/08/08 29/08/07 29/08/06 -
Price 0.83 1.17 1.43 1.69 1.86 2.10 1.74 -
P/RPS 5.87 9.65 12.60 16.63 10.05 19.26 18.29 -17.24%
P/EPS 17.18 29.70 242.61 78.97 81.58 84.34 69.85 -20.82%
EY 5.82 3.37 0.41 1.27 1.23 1.19 1.43 26.32%
DY 0.00 0.00 0.00 1.18 1.61 1.43 2.30 -
P/NAPS 0.69 1.02 1.43 1.77 2.10 2.48 0.00 -

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
Post a Comment