[TALIWRK] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -23.92%

YoY- 26.23%

Quarter Report

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	299,887	340,665	295,878	291,876	179,333	179,592	169,744	9.94%
YoY %	-11.97%	15.14%	1.37%	62.76%	-0.14%	5.80%	-	-
Horiz. %	176.67%	200.69%	174.31%	171.95%	105.65%	105.80%	100.00%	-
PBT	122,950	326,555	45,818	53,756	42,460	48,975	57,267	13.56%
YoY %	-62.35%	612.72%	-14.77%	26.60%	-13.30%	-14.48%	-	-
Horiz. %	214.70%	570.23%	80.01%	93.87%	74.14%	85.52%	100.00%	-
Tax	27,528	-17,665	-16,621	-16,386	-13,561	-15,088	-13,486	-
YoY %	255.83%	-6.28%	-1.43%	-20.83%	10.12%	-11.88%	-	-
Horiz. %	-204.12%	130.99%	123.25%	121.50%	100.56%	111.88%	100.00%	-
NP	150,478	308,890	29,197	37,370	28,899	33,887	43,781	22.82%
YoY %	-51.28%	957.95%	-21.87%	29.31%	-14.72%	-22.60%	-	-
Horiz. %	343.71%	705.53%	66.69%	85.36%	66.01%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,990	309,327	29,215	36,511	28,924	32,887	44,098	20.91%
YoY %	-55.39%	958.80%	-19.98%	26.23%	-12.05%	-25.42%	-	-
Horiz. %	312.92%	701.45%	66.25%	82.80%	65.59%	74.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.39%	5.41%	36.28%	30.48%	31.94%	30.81%	23.55%	-
YoY %	-513.86%	-85.09%	19.03%	-4.57%	3.67%	30.83%	-	-
Horiz. %	-95.07%	22.97%	154.06%	129.43%	135.63%	130.83%	100.00%	-
Total Cost	149,409	31,775	266,681	254,506	150,434	145,705	125,963	2.88%
YoY %	370.21%	-88.09%	4.78%	69.18%	3.25%	15.67%	-	-
Horiz. %	118.61%	25.23%	211.71%	202.05%	119.43%	115.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,117,786	875,023	610,214	589,963	527,829	500,283	365,434	20.46%
YoY %	27.74%	43.40%	3.43%	11.77%	5.51%	36.90%	-	-
Horiz. %	305.88%	239.45%	166.98%	161.44%	144.44%	136.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	92,353	-	4,373	6,552	2,149	6,654	15,060	35.25%
YoY %	0.00%	-	-33.26%	204.89%	-67.70%	-55.82%	-	-
Horiz. %	613.23%	-	29.04%	43.51%	14.27%	44.18%	100.00%	-
Div Payout %	66.93%	-	14.97%	17.95%	7.43%	20.24%	34.15%	-
YoY %	0.00%	-	-16.60%	141.59%	-63.29%	-40.73%	-	-
Horiz. %	195.99%	-	43.84%	52.56%	21.76%	59.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,117,786	875,023	610,214	589,963	527,829	500,283	365,434	20.46%
YoY %	27.74%	43.40%	3.43%	11.77%	5.51%	36.90%	-	-
Horiz. %	305.88%	239.45%	166.98%	161.44%	144.44%	136.90%	100.00%	-
NOSH	1,209,333	437,511	436,116	436,363	436,438	436,928	365,434	22.05%
YoY %	176.41%	0.32%	-0.06%	-0.02%	-0.11%	19.56%	-	-
Horiz. %	330.93%	119.72%	119.34%	119.41%	119.43%	119.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	50.18%	90.67%	9.87%	12.80%	16.11%	18.87%	25.79%	-
YoY %	-44.66%	818.64%	-22.89%	-20.55%	-14.63%	-26.83%	-	-
Horiz. %	194.57%	351.57%	38.27%	49.63%	62.47%	73.17%	100.00%	-
ROE	12.34%	35.35%	4.79%	6.19%	5.48%	6.57%	12.07%	-
YoY %	-65.09%	638.00%	-22.62%	12.96%	-16.59%	-45.57%	-	-
Horiz. %	102.24%	292.87%	39.69%	51.28%	45.40%	54.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	24.80	77.86	67.84	66.89	41.09	41.10	46.45	-9.92%
YoY %	-68.15%	14.77%	1.42%	62.79%	-0.02%	-11.52%	-	-
Horiz. %	53.39%	167.62%	146.05%	144.00%	88.46%	88.48%	100.00%	-
EPS	11.41	70.70	6.70	8.37	6.63	7.53	12.07	-0.93%
YoY %	-83.86%	955.22%	-19.95%	26.24%	-11.95%	-37.61%	-	-
Horiz. %	94.53%	585.75%	55.51%	69.35%	54.93%	62.39%	100.00%	-
DPS	7.64	0.00	1.00	1.50	0.50	1.52	4.12	10.83%
YoY %	0.00%	0.00%	-33.33%	200.00%	-67.11%	-63.11%	-	-
Horiz. %	185.44%	0.00%	24.27%	36.41%	12.14%	36.89%	100.00%	-
NAPS	0.9243	2.00	1.3992	1.352	1.2094	1.145	1.00	-1.30%
YoY %	-53.78%	42.94%	3.49%	11.79%	5.62%	14.50%	-	-
Horiz. %	92.43%	200.00%	139.92%	135.20%	120.94%	114.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 436,363
RPS	14.84	16.86	14.64	14.44	8.87	8.89	8.40	9.93%
YoY %	-11.98%	15.16%	1.39%	62.80%	-0.22%	5.83%	-	-
Horiz. %	176.67%	200.71%	174.29%	171.90%	105.60%	105.83%	100.00%	-
EPS	6.83	15.31	1.45	1.81	1.43	1.63	2.18	20.94%
YoY %	-55.39%	955.86%	-19.89%	26.57%	-12.27%	-25.23%	-	-
Horiz. %	313.30%	702.29%	66.51%	83.03%	65.60%	74.77%	100.00%	-
DPS	4.57	0.00	0.22	0.32	0.11	0.33	0.75	35.11%
YoY %	0.00%	0.00%	-31.25%	190.91%	-66.67%	-56.00%	-	-
Horiz. %	609.33%	0.00%	29.33%	42.67%	14.67%	44.00%	100.00%	-
NAPS	0.5531	0.4329	0.3019	0.2919	0.2612	0.2475	0.1808	20.46%
YoY %	27.77%	43.39%	3.43%	11.75%	5.54%	36.89%	-	-
Horiz. %	305.92%	239.44%	166.98%	161.45%	144.47%	136.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.42	2.93	1.15	0.87	0.78	1.29	1.53	-
P/RPS	5.73	3.76	1.70	1.30	1.90	3.14	3.29	9.67%
YoY %	52.39%	121.18%	30.77%	-31.58%	-39.49%	-4.56%	-	-
Horiz. %	174.16%	114.29%	51.67%	39.51%	57.75%	95.44%	100.00%	-
P/EPS	12.44	4.14	17.17	10.40	11.77	17.14	12.68	-0.31%
YoY %	200.48%	-75.89%	65.10%	-11.64%	-31.33%	35.17%	-	-
Horiz. %	98.11%	32.65%	135.41%	82.02%	92.82%	135.17%	100.00%	-
EY	8.04	24.13	5.83	9.62	8.50	5.83	7.89	0.31%
YoY %	-66.68%	313.89%	-39.40%	13.18%	45.80%	-26.11%	-	-
Horiz. %	101.90%	305.83%	73.89%	121.93%	107.73%	73.89%	100.00%	-
DY	5.38	0.00	0.87	1.72	0.64	1.18	2.69	12.23%
YoY %	0.00%	0.00%	-49.42%	168.75%	-45.76%	-56.13%	-	-
Horiz. %	200.00%	0.00%	32.34%	63.94%	23.79%	43.87%	100.00%	-
P/NAPS	1.54	1.47	0.82	0.64	0.64	1.13	1.53	0.10%
YoY %	4.76%	79.27%	28.12%	0.00%	-43.36%	-26.14%	-	-
Horiz. %	100.65%	96.08%	53.59%	41.83%	41.83%	73.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	09/08/16	19/08/15	05/08/14	28/08/13	28/08/12	23/08/11	23/08/10	-
Price	1.46	3.48	1.19	0.96	0.83	1.17	1.43	-
P/RPS	5.89	4.47	1.75	1.44	2.02	2.85	3.08	11.39%
YoY %	31.77%	155.43%	21.53%	-28.71%	-29.12%	-7.47%	-	-
Horiz. %	191.23%	145.13%	56.82%	46.75%	65.58%	92.53%	100.00%	-
P/EPS	12.80	4.92	17.76	11.47	12.52	15.54	11.85	1.29%
YoY %	160.16%	-72.30%	54.84%	-8.39%	-19.43%	31.14%	-	-
Horiz. %	108.02%	41.52%	149.87%	96.79%	105.65%	131.14%	100.00%	-
EY	7.82	20.32	5.63	8.72	7.98	6.43	8.44	-1.26%
YoY %	-61.52%	260.92%	-35.44%	9.27%	24.11%	-23.82%	-	-
Horiz. %	92.65%	240.76%	66.71%	103.32%	94.55%	76.18%	100.00%	-
DY	5.23	0.00	0.84	1.56	0.60	1.30	2.88	10.44%
YoY %	0.00%	0.00%	-46.15%	160.00%	-53.85%	-54.86%	-	-
Horiz. %	181.60%	0.00%	29.17%	54.17%	20.83%	45.14%	100.00%	-
P/NAPS	1.58	1.74	0.85	0.71	0.69	1.02	1.43	1.67%
YoY %	-9.20%	104.71%	19.72%	2.90%	-32.35%	-28.67%	-	-
Horiz. %	110.49%	121.68%	59.44%	49.65%	48.25%	71.33%	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