[TALIWRK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.67%
YoY- 734.14%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,098 114,222 79,562 61,399 34,191 44,144 44,731 8.77%
PBT 68,028 5,084 6,106 14,461 -436 -10,249 14,290 29.68%
Tax -17,932 -3,028 -1,769 -4,268 -1,009 -3,333 -2,438 39.43%
NP 50,096 2,056 4,337 10,193 -1,445 -13,582 11,852 27.14%
-
NP to SH 51,223 4,428 7,774 10,438 -1,646 -13,620 11,954 27.43%
-
Tax Rate 26.36% 59.56% 28.97% 29.51% - - 17.06% -
Total Cost 24,002 112,166 75,225 51,206 35,636 57,726 32,879 -5.10%
-
Net Worth 1,119,470 438,437 437,379 436,858 498,670 483,975 375,308 19.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 23,617 - 4,373 6,552 2,149 6,654 15,060 7.78%
Div Payout % 46.11% - 56.26% 62.78% 0.00% 0.00% 125.99% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,119,470 438,437 437,379 436,858 498,670 483,975 375,308 19.96%
NOSH 1,180,875 438,437 437,379 436,858 429,999 443,648 376,513 20.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 67.61% 1.80% 5.45% 16.60% -4.23% -30.77% 26.50% -
ROE 4.58% 1.01% 1.78% 2.39% -0.33% -2.81% 3.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.27 26.05 18.19 14.05 7.95 9.95 11.88 -10.09%
EPS 4.33 0.41 1.78 2.39 -0.38 -3.07 3.17 5.33%
DPS 2.00 0.00 1.00 1.50 0.50 1.50 4.00 -10.90%
NAPS 0.948 1.00 1.00 1.00 1.1597 1.0909 0.9968 -0.83%
Adjusted Per Share Value based on latest NOSH - 436,858
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.68 5.67 3.95 3.05 1.70 2.19 2.22 8.78%
EPS 2.54 0.22 0.39 0.52 -0.08 -0.68 0.59 27.53%
DPS 1.17 0.00 0.22 0.33 0.11 0.33 0.75 7.68%
NAPS 0.5553 0.2175 0.217 0.2167 0.2474 0.2401 0.1862 19.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.48 1.95 1.18 0.81 1.00 1.27 1.66 -
P/RPS 23.59 7.49 6.49 5.76 12.58 12.76 13.97 9.12%
P/EPS 34.12 193.08 66.39 33.90 -261.24 -41.37 52.28 -6.86%
EY 2.93 0.52 1.51 2.95 -0.38 -2.42 1.91 7.38%
DY 1.35 0.00 0.85 1.85 0.50 1.18 2.41 -9.20%
P/NAPS 1.56 1.95 1.18 0.81 0.86 1.16 1.67 -1.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 25/02/14 27/02/13 27/02/12 25/02/11 24/02/10 -
Price 1.56 2.11 1.20 0.76 1.03 1.20 1.39 -
P/RPS 24.86 8.10 6.60 5.41 12.95 12.06 11.70 13.37%
P/EPS 35.96 208.92 67.51 31.81 -269.08 -39.09 43.78 -3.22%
EY 2.78 0.48 1.48 3.14 -0.37 -2.56 2.28 3.35%
DY 1.28 0.00 0.83 1.97 0.49 1.25 2.88 -12.63%
P/NAPS 1.65 2.11 1.20 0.76 0.89 1.10 1.39 2.89%

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