[TALIWRK] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.61%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 253,338 168,138 171,836 158,917 226,406 190,969 142,902 10.00%
PBT 61,046 45,437 44,053 51,046 59,360 46,657 50,254 3.29%
Tax -18,285 -11,976 -14,546 -12,053 -13,076 -13,549 -14,673 3.73%
NP 42,761 33,461 29,507 38,993 46,284 33,108 35,581 3.10%
-
NP to SH 43,001 32,908 29,193 38,561 45,757 33,735 35,656 3.16%
-
Tax Rate 29.95% 26.36% 33.02% 23.61% 22.03% 29.04% 29.20% -
Total Cost 210,577 134,677 142,329 119,924 180,122 157,861 107,321 11.87%
-
Net Worth 436,858 498,670 483,975 375,308 351,448 328,983 311,248 5.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,552 2,149 6,654 22,591 23,506 35,593 36,767 -24.96%
Div Payout % 15.24% 6.53% 22.80% 58.59% 51.37% 105.51% 103.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 436,858 498,670 483,975 375,308 351,448 328,983 311,248 5.80%
NOSH 436,858 429,999 443,648 376,513 376,404 375,209 370,666 2.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.88% 19.90% 17.17% 24.54% 20.44% 17.34% 24.90% -
ROE 9.84% 6.60% 6.03% 10.27% 13.02% 10.25% 11.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.99 39.10 38.73 42.21 60.15 50.90 38.55 7.03%
EPS 9.84 7.65 6.58 10.24 12.16 8.99 9.62 0.37%
DPS 1.50 0.50 1.50 6.00 6.25 9.50 9.92 -26.98%
NAPS 1.00 1.1597 1.0909 0.9968 0.9337 0.8768 0.8397 2.95%
Adjusted Per Share Value based on latest NOSH - 376,513
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.53 8.32 8.50 7.86 11.20 9.45 7.07 9.99%
EPS 2.13 1.63 1.44 1.91 2.26 1.67 1.76 3.22%
DPS 0.32 0.11 0.33 1.12 1.16 1.76 1.82 -25.13%
NAPS 0.2162 0.2467 0.2395 0.1857 0.1739 0.1628 0.154 5.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.81 1.00 1.27 1.66 1.80 2.39 1.69 -
P/RPS 1.40 2.56 3.28 3.93 2.99 4.70 4.38 -17.29%
P/EPS 8.23 13.07 19.30 16.21 14.81 26.58 17.57 -11.86%
EY 12.15 7.65 5.18 6.17 6.75 3.76 5.69 13.46%
DY 1.85 0.50 1.18 3.61 3.47 3.97 5.87 -17.49%
P/NAPS 0.81 0.86 1.16 1.67 1.93 2.73 2.01 -14.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 0.76 1.03 1.20 1.39 1.88 2.22 1.80 -
P/RPS 1.31 2.63 3.10 3.29 3.13 4.36 4.67 -19.07%
P/EPS 7.72 13.46 18.24 13.57 15.47 24.69 18.71 -13.70%
EY 12.95 7.43 5.48 7.37 6.47 4.05 5.34 15.89%
DY 1.97 0.49 1.25 4.32 3.32 4.28 5.51 -15.74%
P/NAPS 0.76 0.89 1.10 1.39 2.01 2.53 2.14 -15.83%

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