[TALIWRK] YoY 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- -12.79%
YoY- -92.13%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 76,103 89,077 97,046 91,280 76,833 73,297 81,800 -1.19%
PBT 15,706 17,005 25,346 10,302 21,718 13,601 17,799 -2.06%
Tax -3,679 -3,761 -5,686 -2,526 60,078 -4,106 -5,140 -5.41%
NP 12,027 13,244 19,660 7,776 81,796 9,495 12,659 -0.84%
-
NP to SH 11,701 10,712 17,426 5,995 76,188 9,494 12,691 -1.34%
-
Tax Rate 23.42% 22.12% 22.43% 24.52% -276.63% 30.19% 28.88% -
Total Cost 64,076 75,833 77,386 83,504 -4,963 63,802 69,141 -1.25%
-
Net Worth 993,999 102,746,224 1,030,121 1,085,516 1,117,786 875,023 610,214 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 33,260 24,189 24,189 24,189 24,186 - - -
Div Payout % 284.26% 225.82% 138.81% 403.50% 31.75% - - -
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 1,117,786 875,023 610,214 8.46%
NOSH 2,015,817 2,015,817 1,209,489 1,209,489 1,209,333 437,511 436,116 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 15.80% 14.87% 20.26% 8.52% 106.46% 12.95% 15.48% -
ROE 1.18% 0.01% 1.69% 0.55% 6.82% 1.09% 2.08% -
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 3.78 4.42 8.02 7.55 6.35 16.75 18.76 -23.41%
EPS 0.58 0.53 1.44 0.50 6.30 0.87 2.91 -23.55%
DPS 1.65 1.20 2.00 2.00 2.00 0.00 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 3.78 4.42 4.81 4.53 3.81 3.64 4.06 -1.18%
EPS 0.58 0.53 0.86 0.30 3.78 0.47 0.63 -1.36%
DPS 1.65 1.20 1.20 1.20 1.20 0.00 0.00 -
NAPS 0.4931 50.97 0.511 0.5385 0.5545 0.4341 0.3027 8.46%
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 22.25 20.48 11.22 19.61 22.35 17.49 6.13 23.94%
P/EPS 144.71 170.31 62.47 298.59 22.54 135.02 39.52 24.12%
EY 0.69 0.59 1.60 0.33 4.44 0.74 2.53 -19.45%
DY 1.96 1.33 2.22 1.35 1.41 0.00 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 22.38 20.37 15.45 19.48 22.98 20.77 6.34 23.37%
P/EPS 145.57 169.36 86.06 296.57 23.17 160.37 40.89 23.54%
EY 0.69 0.59 1.16 0.34 4.32 0.62 2.45 -19.02%
DY 1.95 1.33 1.61 1.36 1.37 0.00 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