[TALIWRK] YoY 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- -8.05%

YoY- -38.53%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	85,733	61,921	76,103	89,077	97,046	91,280	76,833	1.84%
YoY %	38.46%	-18.64%	-14.56%	-8.21%	6.32%	18.80%	-	-
Horiz. %	111.58%	80.59%	99.05%	115.94%	126.31%	118.80%	100.00%	-
PBT	17,766	16,170	15,706	17,005	25,346	10,302	21,718	-3.29%
YoY %	9.87%	2.95%	-7.64%	-32.91%	146.03%	-52.56%	-	-
Horiz. %	81.80%	74.45%	72.32%	78.30%	116.71%	47.44%	100.00%	-
Tax	-5,402	-2,909	-3,679	-3,761	-5,686	-2,526	60,078	-
YoY %	-85.70%	20.93%	2.18%	33.86%	-125.10%	-104.20%	-	-
Horiz. %	-8.99%	-4.84%	-6.12%	-6.26%	-9.46%	-4.20%	100.00%	-
NP	12,364	13,261	12,027	13,244	19,660	7,776	81,796	-27.00%
YoY %	-6.76%	10.26%	-9.19%	-32.63%	152.83%	-90.49%	-	-
Horiz. %	15.12%	16.21%	14.70%	16.19%	24.04%	9.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,048	12,566	11,701	10,712	17,426	5,995	76,188	-27.50%
YoY %	-12.08%	7.39%	9.23%	-38.53%	190.68%	-92.13%	-	-
Horiz. %	14.50%	16.49%	15.36%	14.06%	22.87%	7.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.41%	17.99%	23.42%	22.12%	22.43%	24.52%	-276.63%	-
YoY %	69.04%	-23.19%	5.88%	-1.38%	-8.52%	108.86%	-	-
Horiz. %	-10.99%	-6.50%	-8.47%	-8.00%	-8.11%	-8.86%	100.00%	-
Total Cost	73,369	48,660	64,076	75,833	77,386	83,504	-4,963	-
YoY %	50.78%	-24.06%	-15.50%	-2.01%	-7.33%	1,782.53%	-	-
Horiz. %	-1,478.32%	-980.46%	-1,291.07%	-1,527.97%	-1,559.26%	-1,682.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	1,117,786	-4.99%
YoY %	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-2.89%	-	-
Horiz. %	73.51%	82.11%	88.93%	9,191.94%	92.16%	97.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	33,260	33,260	33,260	24,189	24,189	24,189	24,186	5.45%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.01%	-	-
Horiz. %	137.52%	137.52%	137.52%	100.01%	100.01%	100.01%	100.00%	-
Div Payout %	301.06%	264.69%	284.26%	225.82%	138.81%	403.50%	31.75%	-
YoY %	13.74%	-6.88%	25.88%	62.68%	-65.60%	1,170.87%	-	-
Horiz. %	948.22%	833.67%	895.31%	711.24%	437.20%	1,270.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	821,647	917,801	993,999	102,746,224	1,030,121	1,085,516	1,117,786	-4.99%
YoY %	-10.48%	-7.67%	-99.03%	9,874.19%	-5.10%	-2.89%	-	-
Horiz. %	73.51%	82.11%	88.93%	9,191.94%	92.16%	97.11%	100.00%	-
NOSH	2,015,817	2,015,817	2,015,817	2,015,817	1,209,489	1,209,489	1,209,333	8.88%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.01%	-	-
Horiz. %	166.69%	166.69%	166.69%	166.69%	100.01%	100.01%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	14.42%	21.42%	15.80%	14.87%	20.26%	8.52%	106.46%	-
YoY %	-32.68%	35.57%	6.25%	-26.60%	137.79%	-92.00%	-	-
Horiz. %	13.54%	20.12%	14.84%	13.97%	19.03%	8.00%	100.00%	-
ROE	1.34%	1.37%	1.18%	0.01%	1.69%	0.55%	6.82%	-
YoY %	-2.19%	16.10%	11,700.00%	-99.41%	207.27%	-91.94%	-	-
Horiz. %	19.65%	20.09%	17.30%	0.15%	24.78%	8.06%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	4.25	3.07	3.78	4.42	8.02	7.55	6.35	-6.47%
YoY %	38.44%	-18.78%	-14.48%	-44.89%	6.23%	18.90%	-	-
Horiz. %	66.93%	48.35%	59.53%	69.61%	126.30%	118.90%	100.00%	-
EPS	0.55	0.63	0.58	0.53	1.44	0.50	6.30	-33.38%
YoY %	-12.70%	8.62%	9.43%	-63.19%	188.00%	-92.06%	-	-
Horiz. %	8.73%	10.00%	9.21%	8.41%	22.86%	7.94%	100.00%	-
DPS	1.65	1.65	1.65	1.20	2.00	2.00	2.00	-3.15%
YoY %	0.00%	0.00%	37.50%	-40.00%	0.00%	0.00%	-	-
Horiz. %	82.50%	82.50%	82.50%	60.00%	100.00%	100.00%	100.00%	-
NAPS	0.4076	0.4553	0.4931	50.97	0.8517	0.8975	0.9243	-12.75%
YoY %	-10.48%	-7.67%	-99.03%	5,884.50%	-5.10%	-2.90%	-	-
Horiz. %	44.10%	49.26%	53.35%	5,514.44%	92.15%	97.10%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,015,817
RPS	4.25	3.07	3.78	4.42	4.81	4.53	3.81	1.83%
YoY %	38.44%	-18.78%	-14.48%	-8.11%	6.18%	18.90%	-	-
Horiz. %	111.55%	80.58%	99.21%	116.01%	126.25%	118.90%	100.00%	-
EPS	0.55	0.63	0.58	0.53	0.86	0.30	3.78	-27.46%
YoY %	-12.70%	8.62%	9.43%	-38.37%	186.67%	-92.06%	-	-
Horiz. %	14.55%	16.67%	15.34%	14.02%	22.75%	7.94%	100.00%	-
DPS	1.65	1.65	1.65	1.20	1.20	1.20	1.20	5.44%
YoY %	0.00%	0.00%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	137.50%	137.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.4076	0.4553	0.4931	50.97	0.511	0.5385	0.5545	-4.99%
YoY %	-10.48%	-7.67%	-99.03%	9,874.56%	-5.11%	-2.89%	-	-
Horiz. %	73.51%	82.11%	88.93%	9,192.06%	92.16%	97.11%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
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	21.40	27.02	22.25	20.48	11.22	19.61	22.35	-0.72%
YoY %	-20.80%	21.44%	8.64%	82.53%	-42.78%	-12.26%	-	-
Horiz. %	95.75%	120.89%	99.55%	91.63%	50.20%	87.74%	100.00%	-
P/EPS	166.04	133.15	144.71	170.31	62.47	298.59	22.54	39.46%
YoY %	24.70%	-7.99%	-15.03%	172.63%	-79.08%	1,224.71%	-	-
Horiz. %	736.65%	590.73%	642.01%	755.59%	277.15%	1,324.71%	100.00%	-
EY	0.60	0.75	0.69	0.59	1.60	0.33	4.44	-28.35%
YoY %	-20.00%	8.70%	16.95%	-63.13%	384.85%	-92.57%	-	-
Horiz. %	13.51%	16.89%	15.54%	13.29%	36.04%	7.43%	100.00%	-
DY	1.81	1.99	1.96	1.33	2.22	1.35	1.41	4.24%
YoY %	-9.05%	1.53%	47.37%	-40.09%	64.44%	-4.26%	-	-
Horiz. %	128.37%	141.13%	139.01%	94.33%	157.45%	95.74%	100.00%	-
P/NAPS	2.23	1.82	1.70	0.02	1.06	1.65	1.54	6.36%
YoY %	22.53%	7.06%	8,400.00%	-98.11%	-35.76%	7.14%	-	-
Horiz. %	144.81%	118.18%	110.39%	1.30%	68.83%	107.14%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
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	21.75	27.02	22.38	20.37	15.45	19.48	22.98	-0.91%
YoY %	-19.50%	20.73%	9.87%	31.84%	-20.69%	-15.23%	-	-
Horiz. %	94.65%	117.58%	97.39%	88.64%	67.23%	84.77%	100.00%	-
P/EPS	168.78	133.15	145.57	169.36	86.06	296.57	23.17	39.20%
YoY %	26.76%	-8.53%	-14.05%	96.79%	-70.98%	1,179.97%	-	-
Horiz. %	728.44%	574.67%	628.27%	730.95%	371.43%	1,279.97%	100.00%	-
EY	0.59	0.75	0.69	0.59	1.16	0.34	4.32	-28.22%
YoY %	-21.33%	8.70%	16.95%	-49.14%	241.18%	-92.13%	-	-
Horiz. %	13.66%	17.36%	15.97%	13.66%	26.85%	7.87%	100.00%	-
DY	1.78	1.99	1.95	1.33	1.61	1.36	1.37	4.45%
YoY %	-10.55%	2.05%	46.62%	-17.39%	18.38%	-0.73%	-	-
Horiz. %	129.93%	145.26%	142.34%	97.08%	117.52%	99.27%	100.00%	-
P/NAPS	2.27	1.82	1.71	0.02	1.46	1.64	1.58	6.22%
YoY %	24.73%	6.43%	8,450.00%	-98.63%	-10.98%	3.80%	-	-
Horiz. %	143.67%	115.19%	108.23%	1.27%	92.41%	103.80%	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