[TALIWRK] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.22%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 168,077 166,534 197,807 216,997 143,790 186,462 176,137 -0.77%
PBT 32,740 62,968 53,929 50,327 48,215 58,620 40,515 -3.48%
Tax -14,687 -12,635 -11,038 -14,797 -14,006 -14,026 -11,766 3.76%
NP 18,053 50,333 42,891 35,530 34,209 44,594 28,749 -7.45%
-
NP to SH 17,826 50,002 42,263 36,172 34,316 44,616 28,758 -7.65%
-
Tax Rate 44.86% 20.07% 20.47% 29.40% 29.05% 23.93% 29.04% -
Total Cost 150,024 116,201 154,916 181,467 109,581 141,868 147,388 0.29%
-
Net Worth 494,735 391,792 354,363 330,903 316,762 280,377 177,258 18.64%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,654 22,591 23,506 35,593 36,767 22,958 5,255 4.01%
Div Payout % 37.33% 45.18% 55.62% 98.40% 107.14% 51.46% 18.27% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 494,735 391,792 354,363 330,903 316,762 280,377 177,258 18.64%
NOSH 447,157 376,796 375,982 375,899 373,188 352,410 177,258 16.66%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.74% 30.22% 21.68% 16.37% 23.79% 23.92% 16.32% -
ROE 3.60% 12.76% 11.93% 10.93% 10.83% 15.91% 16.22% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 37.59 44.20 52.61 57.73 38.53 52.91 99.37 -14.95%
EPS 3.99 13.27 11.24 9.62 9.20 12.66 16.22 -20.83%
DPS 1.49 6.00 6.25 9.50 9.85 6.51 3.00 -11.00%
NAPS 1.1064 1.0398 0.9425 0.8803 0.8488 0.7956 1.00 1.69%
Adjusted Per Share Value based on latest NOSH - 375,899
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 8.34 8.26 9.81 10.76 7.13 9.25 8.74 -0.77%
EPS 0.88 2.48 2.10 1.79 1.70 2.21 1.43 -7.76%
DPS 0.33 1.12 1.17 1.77 1.82 1.14 0.26 4.05%
NAPS 0.2454 0.1944 0.1758 0.1642 0.1571 0.1391 0.0879 18.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.27 1.42 1.78 2.18 1.65 1.36 1.38 -
P/RPS 3.38 3.21 3.38 3.78 4.28 2.57 1.39 15.95%
P/EPS 31.86 10.70 15.84 22.65 17.94 10.74 8.51 24.59%
EY 3.14 9.35 6.31 4.41 5.57 9.31 11.76 -19.74%
DY 1.17 4.23 3.51 4.36 5.97 4.79 2.17 -9.77%
P/NAPS 1.15 1.37 1.89 2.48 1.94 1.71 1.38 -2.99%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 19/05/10 29/05/09 28/05/08 30/05/07 31/05/06 26/05/05 -
Price 1.13 1.77 1.70 2.00 1.63 1.38 1.29 -
P/RPS 3.01 4.00 3.23 3.46 4.23 2.61 1.30 15.01%
P/EPS 28.35 13.34 15.12 20.78 17.73 10.90 7.95 23.59%
EY 3.53 7.50 6.61 4.81 5.64 9.17 12.58 -19.07%
DY 1.32 3.39 3.68 4.75 6.04 4.72 2.33 -9.03%
P/NAPS 1.02 1.70 1.80 2.27 1.92 1.73 1.29 -3.83%

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