[TALIWRK] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -36.82%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 97,046 91,280 76,833 73,297 81,800 78,700 61,703 7.83%
PBT 25,346 10,302 21,718 13,601 17,799 13,770 26,177 -0.53%
Tax -5,686 -2,526 60,078 -4,106 -5,140 -4,049 -5,299 1.18%
NP 19,660 7,776 81,796 9,495 12,659 9,721 20,878 -0.99%
-
NP to SH 17,426 5,995 76,188 9,494 12,691 9,600 21,080 -3.12%
-
Tax Rate 22.43% 24.52% -276.63% 30.19% 28.88% 29.40% 20.24% -
Total Cost 77,386 83,504 -4,963 63,802 69,141 68,979 40,825 11.24%
-
Net Worth 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 527,829 11.78%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 24,189 24,189 24,186 - - - - -
Div Payout % 138.81% 403.50% 31.75% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,030,121 1,085,516 1,117,786 875,023 610,214 589,963 527,829 11.78%
NOSH 1,209,489 1,209,489 1,209,333 437,511 436,116 436,363 436,438 18.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.26% 8.52% 106.46% 12.95% 15.48% 12.35% 33.84% -
ROE 1.69% 0.55% 6.82% 1.09% 2.08% 1.63% 3.99% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.02 7.55 6.35 16.75 18.76 18.04 14.14 -9.01%
EPS 1.44 0.50 6.30 0.87 2.91 2.20 4.83 -18.25%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.8517 0.8975 0.9243 2.00 1.3992 1.352 1.2094 -5.67%
Adjusted Per Share Value based on latest NOSH - 437,511
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.80 4.52 3.80 3.63 4.05 3.89 3.05 7.84%
EPS 0.86 0.30 3.77 0.47 0.63 0.47 1.04 -3.11%
DPS 1.20 1.20 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.5371 0.5531 0.4329 0.3019 0.2919 0.2612 11.78%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.90 1.48 1.42 2.93 1.15 0.87 0.78 -
P/RPS 11.22 19.61 22.35 17.49 6.13 4.82 5.52 12.54%
P/EPS 62.47 298.59 22.54 135.02 39.52 39.55 16.15 25.27%
EY 1.60 0.33 4.44 0.74 2.53 2.53 6.19 -20.17%
DY 2.22 1.35 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.65 1.54 1.47 0.82 0.64 0.64 8.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 16/08/17 09/08/16 19/08/15 05/08/14 28/08/13 28/08/12 -
Price 1.24 1.47 1.46 3.48 1.19 0.96 0.83 -
P/RPS 15.45 19.48 22.98 20.77 6.34 5.32 5.87 17.49%
P/EPS 86.06 296.57 23.17 160.37 40.89 43.64 17.18 30.79%
EY 1.16 0.34 4.32 0.62 2.45 2.29 5.82 -23.56%
DY 1.61 1.36 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.64 1.58 1.74 0.85 0.71 0.69 13.29%

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