[TALIWRK] YoY Quarter Result on 31-Mar-2016 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -100.44%
YoY- -101.5%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 88,874 81,723 71,353 75,215 70,857 75,603 64,637 5.44%
PBT 18,476 12,950 10,373 15,829 25,957 12,398 9,731 11.27%
Tax -4,366 -2,982 -2,095 -12,889 -9,630 -4,967 -3,468 3.91%
NP 14,110 9,968 8,278 2,940 16,327 7,431 6,263 14.48%
-
NP to SH 11,650 7,597 6,874 -225 15,028 3,753 5,637 12.85%
-
Tax Rate 23.63% 23.03% 20.20% 81.43% 37.10% 40.06% 35.64% -
Total Cost 74,764 71,755 63,075 72,275 54,530 68,172 58,374 4.20%
-
Net Worth 1,040,968 1,036,894 0 1,050,862 873,720 604,494 575,760 10.36%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 24,189 24,189 24,189 22,500 - - - -
Div Payout % 207.64% 318.41% 351.90% 0.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,040,968 1,036,894 0 1,050,862 873,720 604,494 575,760 10.36%
NOSH 2,015,817 1,209,489 1,209,489 1,125,000 436,860 436,395 436,976 29.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.88% 12.20% 11.60% 3.91% 23.04% 9.83% 9.69% -
ROE 1.12% 0.73% 0.00% -0.02% 1.72% 0.62% 0.98% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.41 6.76 5.90 6.69 16.22 17.32 14.79 -18.25%
EPS 0.58 0.63 0.57 -0.02 1.38 0.86 1.29 -12.46%
DPS 1.20 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.5164 0.8573 0.00 0.9341 2.00 1.3852 1.3176 -14.44%
Adjusted Per Share Value based on latest NOSH - 1,125,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.41 4.05 3.54 3.73 3.52 3.75 3.21 5.43%
EPS 0.58 0.38 0.34 -0.01 0.75 0.19 0.28 12.89%
DPS 1.20 1.20 1.20 1.12 0.00 0.00 0.00 -
NAPS 0.5164 0.5144 0.00 0.5213 0.4334 0.2999 0.2856 10.37%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.89 0.825 1.61 1.31 2.29 1.17 0.82 -
P/RPS 20.19 12.21 27.29 19.59 14.12 6.75 5.54 24.03%
P/EPS 154.00 131.35 283.28 -6,550.00 66.57 136.05 63.57 15.88%
EY 0.65 0.76 0.35 -0.02 1.50 0.74 1.57 -13.66%
DY 1.35 2.42 1.24 1.53 0.00 0.00 0.00 -
P/NAPS 1.72 0.96 0.00 1.40 1.15 0.84 0.62 18.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 22/05/18 22/05/17 24/05/16 27/05/15 16/05/14 29/05/13 -
Price 0.975 0.91 1.51 1.44 2.23 1.17 0.90 -
P/RPS 22.11 13.47 25.60 21.54 13.75 6.75 6.08 23.99%
P/EPS 168.71 144.88 265.69 -7,200.00 64.83 136.05 69.77 15.84%
EY 0.59 0.69 0.38 -0.01 1.54 0.74 1.43 -13.71%
DY 1.23 2.20 1.32 1.39 0.00 0.00 0.00 -
P/NAPS 1.89 1.06 0.00 1.54 1.12 0.84 0.68 18.56%

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