[TALIWRK] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 4.09%
YoY- 244.26%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 311,499 299,247 372,490 382,211 379,010 300,994 296,351 0.83%
PBT 114,284 74,090 111,475 148,903 52,628 79,446 114,833 -0.07%
Tax -14,191 -14,269 -21,401 -36,367 -8,534 74,027 -36,656 -14.62%
NP 100,093 59,821 90,074 112,536 44,094 153,473 78,177 4.20%
-
NP to SH 76,691 55,970 80,706 103,267 29,997 134,528 71,296 1.22%
-
Tax Rate 12.42% 19.26% 19.20% 24.42% 16.22% -93.18% 31.92% -
Total Cost 211,406 239,426 282,416 269,675 334,916 147,521 218,174 -0.52%
-
Net Worth 882,121 938,564 1,015,568 1,040,968 1,036,894 0 1,050,862 -2.87%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 133,043 133,043 114,901 96,759 96,759 96,756 68,166 11.78%
Div Payout % 173.48% 237.71% 142.37% 93.70% 322.56% 71.92% 95.61% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 882,121 938,564 1,015,568 1,040,968 1,036,894 0 1,050,862 -2.87%
NOSH 2,015,817 2,015,817 2,015,817 2,015,817 1,209,489 1,209,489 1,125,000 10.20%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 32.13% 19.99% 24.18% 29.44% 11.63% 50.99% 26.38% -
ROE 8.69% 5.96% 7.95% 9.92% 2.89% 0.00% 6.78% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.45 14.84 18.48 18.96 31.34 24.89 26.34 -8.50%
EPS 3.80 2.78 4.00 5.12 2.48 11.12 6.34 -8.17%
DPS 6.60 6.60 5.70 4.80 8.00 8.00 6.06 1.43%
NAPS 0.4376 0.4656 0.5038 0.5164 0.8573 0.00 0.9341 -11.86%
Adjusted Per Share Value based on latest NOSH - 2,015,817
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.41 14.81 18.43 18.91 18.75 14.89 14.66 0.83%
EPS 3.79 2.77 3.99 5.11 1.48 6.66 3.53 1.19%
DPS 6.58 6.58 5.69 4.79 4.79 4.79 3.37 11.79%
NAPS 0.4365 0.4644 0.5025 0.5151 0.513 0.00 0.52 -2.87%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.93 0.83 0.74 0.89 0.825 1.61 1.31 -
P/RPS 6.02 5.59 4.00 4.69 2.63 6.47 4.97 3.24%
P/EPS 24.44 29.89 18.48 17.37 33.26 14.47 20.67 2.83%
EY 4.09 3.35 5.41 5.76 3.01 6.91 4.84 -2.76%
DY 7.10 7.95 7.70 5.39 9.70 4.97 4.63 7.38%
P/NAPS 2.13 1.78 1.47 1.72 0.96 0.00 1.40 7.24%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 19/05/21 13/05/20 28/05/19 22/05/18 22/05/17 24/05/16 -
Price 0.96 0.84 0.83 0.975 0.91 1.51 1.44 -
P/RPS 6.21 5.66 4.49 5.14 2.90 6.07 5.47 2.13%
P/EPS 25.23 30.25 20.73 19.03 36.69 13.58 22.72 1.76%
EY 3.96 3.31 4.82 5.25 2.73 7.37 4.40 -1.73%
DY 6.88 7.86 6.87 4.92 8.79 5.30 4.21 8.52%
P/NAPS 2.19 1.80 1.65 1.89 1.06 0.00 1.54 6.04%

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