[TALIWRK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 25.06%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 263,649 226,130 177,390 173,124 136,386 255,312 175,276 7.03%
PBT 47,477 46,149 35,411 68,805 51,160 54,000 48,587 -0.38%
Tax -16,530 -15,026 -14,434 -13,517 -10,202 -15,577 -13,982 2.82%
NP 30,947 31,123 20,977 55,288 40,958 38,423 34,605 -1.84%
-
NP to SH 30,672 30,917 20,550 55,151 40,007 38,610 34,954 -2.15%
-
Tax Rate 34.82% 32.56% 40.76% 19.65% 19.94% 28.85% 28.78% -
Total Cost 232,702 195,007 156,413 117,836 95,428 216,889 140,671 8.74%
-
Net Worth 598,193 532,493 505,052 431,762 363,404 338,474 319,919 10.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,552 2,149 6,654 15,060 19,763 35,662 33,444 -23.77%
Div Payout % 21.36% 6.95% 32.38% 27.31% 49.40% 92.37% 95.68% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 598,193 532,493 505,052 431,762 363,404 338,474 319,919 10.98%
NOSH 438,333 436,935 435,615 384,267 376,468 376,920 373,519 2.70%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.74% 13.76% 11.83% 31.94% 30.03% 15.05% 19.74% -
ROE 5.13% 5.81% 4.07% 12.77% 11.01% 11.41% 10.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 60.15 51.75 40.72 45.05 36.23 67.74 46.93 4.21%
EPS 7.00 7.08 4.72 14.35 10.63 10.24 9.36 -4.72%
DPS 1.50 0.50 1.53 3.92 5.25 9.50 9.00 -25.79%
NAPS 1.3647 1.2187 1.1594 1.1236 0.9653 0.898 0.8565 8.06%
Adjusted Per Share Value based on latest NOSH - 384,267
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.08 11.22 8.80 8.59 6.77 12.67 8.70 7.02%
EPS 1.52 1.53 1.02 2.74 1.98 1.92 1.73 -2.13%
DPS 0.33 0.11 0.33 0.75 0.98 1.77 1.66 -23.58%
NAPS 0.2967 0.2642 0.2505 0.2142 0.1803 0.1679 0.1587 10.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.97 0.82 0.97 1.32 1.60 1.78 2.19 -
P/RPS 1.61 1.58 2.38 2.93 4.42 2.63 4.67 -16.24%
P/EPS 13.86 11.59 20.56 9.20 15.06 17.38 23.40 -8.35%
EY 7.21 8.63 4.86 10.87 6.64 5.75 4.27 9.11%
DY 1.55 0.61 1.57 2.97 3.28 5.34 4.11 -14.98%
P/NAPS 0.71 0.67 0.84 1.17 1.66 1.98 2.56 -19.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 23/11/12 23/11/11 25/11/10 30/11/09 25/11/08 20/11/07 -
Price 0.955 0.86 0.95 1.16 1.44 1.38 2.52 -
P/RPS 1.59 1.66 2.33 2.57 3.97 2.04 5.37 -18.34%
P/EPS 13.65 12.15 20.14 8.08 13.55 13.47 26.93 -10.69%
EY 7.33 8.23 4.97 12.37 7.38 7.42 3.71 12.00%
DY 1.57 0.58 1.61 3.38 3.65 6.88 3.57 -12.78%
P/NAPS 0.70 0.71 0.82 1.03 1.49 1.54 2.94 -21.25%

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