[TALIWRK] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[TALIWRK] TALIWORKS CORPORATION BHD

Announcement Date

19-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 29.67%

YoY- 18.31%

Quarter Report

Taliworks -1QFY10.pdf

Latest QR

Upcoming QR

TALIWRK's Result

TALIWRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	274,879	170,624	168,077	166,534	197,807	216,997	143,790	11.39%
YoY %	61.10%	1.52%	0.93%	-15.81%	-8.84%	50.91%	-	-
Horiz. %	191.17%	118.66%	116.89%	115.82%	137.57%	150.91%	100.00%	-
PBT	66,163	38,150	32,740	62,968	53,929	50,327	48,215	5.41%
YoY %	73.43%	16.52%	-48.01%	16.76%	7.16%	4.38%	-	-
Horiz. %	137.22%	79.12%	67.90%	130.60%	111.85%	104.38%	100.00%	-
Tax	-17,636	-12,554	-14,687	-12,635	-11,038	-14,797	-14,006	3.91%
YoY %	-40.48%	14.52%	-16.24%	-14.47%	25.40%	-5.65%	-	-
Horiz. %	125.92%	89.63%	104.86%	90.21%	78.81%	105.65%	100.00%	-
NP	48,527	25,596	18,053	50,333	42,891	35,530	34,209	5.99%
YoY %	89.59%	41.78%	-64.13%	17.35%	20.72%	3.86%	-	-
Horiz. %	141.85%	74.82%	52.77%	147.13%	125.38%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,991	25,059	17,826	50,002	42,263	36,172	34,316	5.74%
YoY %	91.51%	40.58%	-64.35%	18.31%	16.84%	5.41%	-	-
Horiz. %	139.85%	73.02%	51.95%	145.71%	123.16%	105.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.66%	32.91%	44.86%	20.07%	20.47%	29.40%	29.05%	-
YoY %	-18.99%	-26.64%	123.52%	-1.95%	-30.37%	1.20%	-	-
Horiz. %	91.77%	113.29%	154.42%	69.09%	70.46%	101.20%	100.00%	-
Total Cost	226,352	145,028	150,024	116,201	154,916	181,467	109,581	12.83%
YoY %	56.07%	-3.33%	29.11%	-24.99%	-14.63%	65.60%	-	-
Horiz. %	206.56%	132.35%	136.91%	106.04%	141.37%	165.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	575,760	495,903	494,735	391,792	354,363	330,903	316,762	10.46%
YoY %	16.10%	0.24%	26.27%	10.56%	7.09%	4.46%	-	-
Horiz. %	181.76%	156.55%	156.19%	123.69%	111.87%	104.46%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	6,552	2,149	6,654	22,591	23,506	35,593	36,767	-24.96%
YoY %	204.89%	-67.70%	-70.55%	-3.89%	-33.96%	-3.19%	-	-
Horiz. %	17.82%	5.84%	18.10%	61.44%	63.93%	96.81%	100.00%	-
Div Payout %	13.65%	8.58%	37.33%	45.18%	55.62%	98.40%	107.14%	-
YoY %	59.09%	-77.02%	-17.37%	-18.77%	-43.48%	-8.16%	-	-
Horiz. %	12.74%	8.01%	34.84%	42.17%	51.91%	91.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	575,760	495,903	494,735	391,792	354,363	330,903	316,762	10.46%
YoY %	16.10%	0.24%	26.27%	10.56%	7.09%	4.46%	-	-
Horiz. %	181.76%	156.55%	156.19%	123.69%	111.87%	104.46%	100.00%	-
NOSH	436,976	431,333	447,157	376,796	375,982	375,899	373,188	2.66%
YoY %	1.31%	-3.54%	18.67%	0.22%	0.02%	0.73%	-	-
Horiz. %	117.09%	115.58%	119.82%	100.97%	100.75%	100.73%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	17.65%	15.00%	10.74%	30.22%	21.68%	16.37%	23.79%	-
YoY %	17.67%	39.66%	-64.46%	39.39%	32.44%	-31.19%	-	-
Horiz. %	74.19%	63.05%	45.15%	127.03%	91.13%	68.81%	100.00%	-
ROE	8.34%	5.05%	3.60%	12.76%	11.93%	10.93%	10.83%	-
YoY %	65.15%	40.28%	-71.79%	6.96%	9.15%	0.92%	-	-
Horiz. %	77.01%	46.63%	33.24%	117.82%	110.16%	100.92%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	62.90	39.56	37.59	44.20	52.61	57.73	38.53	8.50%
YoY %	59.00%	5.24%	-14.95%	-15.99%	-8.87%	49.83%	-	-
Horiz. %	163.25%	102.67%	97.56%	114.72%	136.54%	149.83%	100.00%	-
EPS	10.98	5.81	3.99	13.27	11.24	9.62	9.20	2.98%
YoY %	88.98%	45.61%	-69.93%	18.06%	16.84%	4.57%	-	-
Horiz. %	119.35%	63.15%	43.37%	144.24%	122.17%	104.57%	100.00%	-
DPS	1.50	0.50	1.49	6.00	6.25	9.50	9.85	-26.90%
YoY %	200.00%	-66.44%	-75.17%	-4.00%	-34.21%	-3.55%	-	-
Horiz. %	15.23%	5.08%	15.13%	60.91%	63.45%	96.45%	100.00%	-
NAPS	1.3176	1.1497	1.1064	1.0398	0.9425	0.8803	0.8488	7.59%
YoY %	14.60%	3.91%	6.41%	10.32%	7.07%	3.71%	-	-
Horiz. %	155.23%	135.45%	130.35%	122.50%	111.04%	103.71%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 376,796
RPS	13.64	8.46	8.34	8.26	9.81	10.76	7.13	11.40%
YoY %	61.23%	1.44%	0.97%	-15.80%	-8.83%	50.91%	-	-
Horiz. %	191.30%	118.65%	116.97%	115.85%	137.59%	150.91%	100.00%	-
EPS	2.38	1.24	0.88	2.48	2.10	1.79	1.70	5.76%
YoY %	91.94%	40.91%	-64.52%	18.10%	17.32%	5.29%	-	-
Horiz. %	140.00%	72.94%	51.76%	145.88%	123.53%	105.29%	100.00%	-
DPS	0.33	0.11	0.33	1.12	1.17	1.77	1.82	-24.74%
YoY %	200.00%	-66.67%	-70.54%	-4.27%	-33.90%	-2.75%	-	-
Horiz. %	18.13%	6.04%	18.13%	61.54%	64.29%	97.25%	100.00%	-
NAPS	0.2856	0.246	0.2454	0.1944	0.1758	0.1642	0.1571	10.46%
YoY %	16.10%	0.24%	26.23%	10.58%	7.06%	4.52%	-	-
Horiz. %	181.80%	156.59%	156.21%	123.74%	111.90%	104.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.82	0.96	1.27	1.42	1.78	2.18	1.65	-
P/RPS	1.30	2.43	3.38	3.21	3.38	3.78	4.28	-17.99%
YoY %	-46.50%	-28.11%	5.30%	-5.03%	-10.58%	-11.68%	-	-
Horiz. %	30.37%	56.78%	78.97%	75.00%	78.97%	88.32%	100.00%	-
P/EPS	7.47	16.52	31.86	10.70	15.84	22.65	17.94	-13.57%
YoY %	-54.78%	-48.15%	197.76%	-32.45%	-30.07%	26.25%	-	-
Horiz. %	41.64%	92.08%	177.59%	59.64%	88.29%	126.25%	100.00%	-
EY	13.39	6.05	3.14	9.35	6.31	4.41	5.57	15.72%
YoY %	121.32%	92.68%	-66.42%	48.18%	43.08%	-20.83%	-	-
Horiz. %	240.39%	108.62%	56.37%	167.86%	113.29%	79.17%	100.00%	-
DY	1.83	0.52	1.17	4.23	3.51	4.36	5.97	-17.87%
YoY %	251.92%	-55.56%	-72.34%	20.51%	-19.50%	-26.97%	-	-
Horiz. %	30.65%	8.71%	19.60%	70.85%	58.79%	73.03%	100.00%	-
P/NAPS	0.62	0.84	1.15	1.37	1.89	2.48	1.94	-17.29%
YoY %	-26.19%	-26.96%	-16.06%	-27.51%	-23.79%	27.84%	-	-
Horiz. %	31.96%	43.30%	59.28%	70.62%	97.42%	127.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	22/05/12	23/05/11	19/05/10	29/05/09	28/05/08	30/05/07	-
Price	0.90	0.82	1.13	1.77	1.70	2.00	1.63	-
P/RPS	1.43	2.07	3.01	4.00	3.23	3.46	4.23	-16.52%
YoY %	-30.92%	-31.23%	-24.75%	23.84%	-6.65%	-18.20%	-	-
Horiz. %	33.81%	48.94%	71.16%	94.56%	76.36%	81.80%	100.00%	-
P/EPS	8.19	14.11	28.35	13.34	15.12	20.78	17.73	-12.06%
YoY %	-41.96%	-50.23%	112.52%	-11.77%	-27.24%	17.20%	-	-
Horiz. %	46.19%	79.58%	159.90%	75.24%	85.28%	117.20%	100.00%	-
EY	12.20	7.08	3.53	7.50	6.61	4.81	5.64	13.70%
YoY %	72.32%	100.57%	-52.93%	13.46%	37.42%	-14.72%	-	-
Horiz. %	216.31%	125.53%	62.59%	132.98%	117.20%	85.28%	100.00%	-
DY	1.67	0.61	1.32	3.39	3.68	4.75	6.04	-19.27%
YoY %	173.77%	-53.79%	-61.06%	-7.88%	-22.53%	-21.36%	-	-
Horiz. %	27.65%	10.10%	21.85%	56.13%	60.93%	78.64%	100.00%	-
P/NAPS	0.68	0.71	1.02	1.70	1.80	2.27	1.92	-15.87%
YoY %	-4.23%	-30.39%	-40.00%	-5.56%	-20.70%	18.23%	-	-
Horiz. %	35.42%	36.98%	53.12%	88.54%	93.75%	118.23%	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