[TALIWRK] YoY TTM 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- 39.09%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 291,993 353,914 281,812 253,338 168,138 171,836 158,917 10.66%
PBT 124,961 317,194 39,122 61,046 45,437 44,053 51,046 16.08%
Tax -33,397 -14,036 -14,031 -18,285 -11,976 -14,546 -12,053 18.50%
NP 91,564 303,158 25,091 42,761 33,461 29,507 38,993 15.28%
-
NP to SH 86,549 301,249 28,008 43,001 32,908 29,193 38,561 14.41%
-
Tax Rate 26.73% 4.43% 35.86% 29.95% 26.36% 33.02% 23.61% -
Total Cost 200,429 50,756 256,721 210,577 134,677 142,329 119,924 8.93%
-
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 45,666 - 4,373 6,552 2,149 6,654 22,591 12.43%
Div Payout % 52.76% - 15.62% 15.24% 6.53% 22.80% 58.59% -
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 31.36% 85.66% 8.90% 16.88% 19.90% 17.17% 24.54% -
ROE 7.73% 68.71% 6.40% 9.84% 6.60% 6.03% 10.27% -
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 24.73 80.72 64.43 57.99 39.10 38.73 42.21 -8.52%
EPS 7.33 68.71 6.40 9.84 7.65 6.58 10.24 -5.41%
DPS 3.87 0.00 1.00 1.50 0.50 1.50 6.00 -7.04%
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 14.49 17.56 13.98 12.57 8.34 8.52 7.88 10.68%
EPS 4.29 14.94 1.39 2.13 1.63 1.45 1.91 14.43%
DPS 2.27 0.00 0.22 0.33 0.11 0.33 1.12 12.48%
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 5.99 2.42 1.83 1.40 2.56 3.28 3.93 7.27%
P/EPS 20.19 2.84 18.43 8.23 13.07 19.30 16.21 3.72%
EY 4.95 35.24 5.43 12.15 7.65 5.18 6.17 -3.60%
DY 2.61 0.00 0.85 1.85 0.50 1.18 3.61 -5.26%
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 6.31 2.61 1.86 1.31 2.63 3.10 3.29 11.45%
P/EPS 21.28 3.07 18.74 7.72 13.46 18.24 13.57 7.78%
EY 4.70 32.56 5.34 12.95 7.43 5.48 7.37 -7.22%
DY 2.48 0.00 0.83 1.97 0.49 1.25 4.32 -8.83%
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