T-O (am): 0.000 (08:59:00)
T-O (pm): 0.775 (14:29:00)
Last updated: 15:28
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 98.97 | 25.12 | 16.99 | 17.2% | 1.00 | 0.84 | 6.0% | 11.2% | 13.1% | 43.9% | ||||||||
14 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 93.33 | 23.18 | 15.03 | 16.1% | 1.00 | 0.75 | 8.0% | 0.2% | 129.1% | 49.4% | ||||||||
27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 101.41 | 14.63 | 6.56 | 6.5% | 1.00 | 0.32 | 11.8% | 18.1% | 51.6% | 68.8% | ||||||||
22 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 90.73 | 18.14 | 13.54 | 14.9% | 1.65 | 0.68 | 1.9% | 0.6% | 14.8% | 8.3% | ||||||||
22 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 89.03 | 18.63 | 11.80 | 13.3% | 1.65 | 0.58 | 4.8% | 3.8% | 17.3% | 6.8% | ||||||||
22 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 93.53 | 15.66 | 10.06 | 10.8% | 1.65 | 0.50 | 8.9% | 25.0% | 52.1% | 5.0% | ||||||||
16 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 85.86 | 25.05 | 21.00 | 24.5% | 1.65 | 1.05 | 5.9% | 18.5% | 67.9% | 72.4% | ||||||||
21 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 91.28 | 22.02 | 12.51 | 13.7% | 1.65 | 0.62 | 6.5% | 10.8% | 13.2% | 69.8% | ||||||||
24 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 85.73 | 17.77 | 11.05 | 12.9% | 1.65 | 0.55 | 14.6% | 38.5% | 4.4% | 12.1% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 74.85 | 17.04 | 10.58 | 14.1% | 1.65 | 0.53 | 3.3% | 14.1% | 13.1% | 14.6% | ||||||||
22 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 72.43 | 13.83 | 12.18 | 16.8% | 1.65 | 0.60 | 29.2% | 3.3% | 70.5% | 22.4% | ||||||||
15 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 102.31 | 67.24 | 41.36 | 40.4% | 1.65 | 2.05 | 65.2% | 23.8% | 229.1% | 155.6% | ||||||||
23 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 61.92 | 16.17 | 12.57 | 20.3% | 1.65 | 0.63 | 5.6% | 18.6% | 1.4% | 7.4% | ||||||||
19 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 65.62 | 16.73 | 12.39 | 18.9% | 1.65 | 0.61 | 12.4% | 22.1% | 21.1% | 22.1% | ||||||||
26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 74.89 | 19.06 | 15.70 | 21.0% | 1.65 | 0.78 | 9.4% | 29.0% | 3.0% | 184.7% | ||||||||
16 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 82.63 | 22.60 | 16.18 | 19.6% | 1.65 | 0.80 | 8.6% | 11.7% | 38.3% | 77.7% | ||||||||
19 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 76.10 | 15.71 | 11.70 | 15.4% | 1.65 | 0.58 | 9.7% | 14.6% | 26.4% | 9.2% | ||||||||
13 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 84.25 | 21.15 | 15.90 | 18.9% | 1.65 | 0.79 | 20.2% | 5.2% | 185.8% | 36.5% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 105.54 | -10.18 | -18.55 | -17.6% | 1.65 | -0.92 | 12.7% | 7.8% | 125.5% | 134.0% | ||||||||
27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 93.62 | 83.50 | 72.64 | 77.6% | 1.20 | 3.60 | 5.1% | 4.8% | 578.1% | 269.1% | ||||||||
27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 89.08 | 17.00 | 10.71 | 12.0% | 1.20 | 0.53 | 0.2% | 8.2% | 8.1% | 38.5% | ||||||||
28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 88.87 | 18.48 | 11.65 | 13.1% | 1.20 | 0.58 | 9.2% | 8.8% | 78.6% | 53.4% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 97.93 | 77.48 | 54.51 | 55.7% | 1.20 | 2.70 | 0.4% | 25.6% | 177.0% | 744.5% | ||||||||
26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 98.36 | 27.60 | 19.68 | 20.0% | 1.20 | 0.98 | 1.4% | 32.4% | 12.9% | 97.8% | ||||||||
27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 97.05 | 25.35 | 17.43 | 18.0% | 2.00 | 1.44 | 18.8% | 6.3% | 129.4% | 190.7% | ||||||||
22 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 81.72 | 12.95 | 7.60 | 9.3% | 2.00 | 0.63 | 38.0% | 14.5% | 17.7% | 13.7% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 131.70 | 14.89 | 6.46 | 4.9% | 2.00 | 0.53 | 77.2% | 90.8% | 35.1% | 79.8% | ||||||||
28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 74.31 | 14.49 | 9.95 | 13.4% | 2.00 | 0.82 | 18.6% | 11.3% | 66.0% | 49.0% | ||||||||
16 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 91.28 | 10.30 | 6.00 | 6.6% | 2.00 | 0.50 | 27.9% | 18.8% | 10.3% | 92.1% | ||||||||
22 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 71.35 | 10.05 | 6.68 | 9.4% | 2.00 | 0.55 | 3.4% | 5.1% | 79.1% | 3070.2% | ||||||||
16 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 69.01 | 21.41 | 32.01 | 46.4% | 2.00 | 2.65 | 17.6% | 31.1% | 64.1% | 37.5% | ||||||||
16 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 83.80 | 26.00 | 19.51 | 23.3% | 2.00 | 1.61 | 9.1% | 25.2% | 74.4% | 80.6% | ||||||||
09 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 76.83 | 21.72 | 76.19 | 99.2% | 2.00 | 6.30 | 2.1% | 24.4% | 33961.3% | 702.5% | ||||||||
24 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 75.22 | 15.83 | -0.23 | -0.3% | 2.00 | -0.02 | 24.9% | 22.5% | 100.4% | 101.5% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 100.19 | 54.61 | 51.25 | 51.1% | 2.00 | 4.34 | 10.6% | 12.3% | 374.4% | 1117.6% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 112.02 | 17.98 | 10.80 | 9.6% | 2.00 | 0.98 | 10.2% | 36.1% | 13.8% | 96.2% | ||||||||
19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 101.70 | 13.85 | 9.49 | 9.3% | 0.00 | 2.17 | 4.8% | 24.3% | 36.8% | 25.2% | ||||||||
27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 97.02 | 22.99 | 15.03 | 15.5% | 0.00 | 3.44 | 15.1% | 28.3% | 257.0% | 300.4% | ||||||||
12 Feb 15 | 31/12/14 | 4 | 31/12/14 | 114.22 | 4.54 | 4.21 | 3.7% | 0.00 | 0.96 | 38.8% | 44.2% | 98.5% | 48.5% |
EPS | 2.59 sen |
Trailing PE (Sector Median: 13.3) | 30.0 |
PEG | 0.53 |
Altman Z | 0.6 |
Beaver | 0.019 |
Current Ratio | 1.48 |
Debt-Equity (DE) Ratio | 1.16 |
FCF Yield | 0.96 % |
Revenue QoQ | 6.05 % |
Revenue YoY | 11.17% |
Profit QoQ | 13.05 % |
Profit YoY | 43.92 % |
Profit Margin (Sector Median: 8.9) | 13.56 % |
ROE (ROIC: 5.1) | 6.8 % |
Dividend Per Share (DPS) | 4.65 sen |
Dividend Yield (DY) | 6.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 8.9) | |
ROE (ROIC: 4.69) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 2 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.34 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 16.99 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 357.7 |
Expected Revenue (M) | 1912.82 |
Expected Growth (%) | 30.0 |
DATO' LIM YEW BOON added 375000.0 units announced on 07 Sep 2021 at ~RM0.845
Market Cap: 1561 M.
Number of Shares: 2015 M.
Adjusted Float: 42.7%.
Stock highly correlated with
HEXCARE (61%)
HHRG (61%)
ONEGLOVE (60%)
VIZIONE (57%)
Taliworks Corporation Berhad is a pure play infrastructure company engaged in water treatment, highway and toll management, waste and wastewater management. The Company is currently focusing on mature operational cash-generating utilities/infrastructure business to support their high dividend payout policy.
Sectors: Trading & Services, Water Utilities, Highway, Utilities, Gas, Water & Multi-Utilities
Code: 8524
Website: http://www.taliworks.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 24-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Tali-Eaux Sdn Bhd | 19.02% | 297.02 |
Water Clinic Sdn Bhd | 13.39% | 209.1 |
Tabung Haji | 7.6% | 118.71 |
Century General Water (M) Sdn Bhd | 6.54% | 102.13 |
Malar Terang Sdn Bhd | 6.18% | 96.51 |
Vijay Vijendra Sethu | 5.27% | 82.3 |
Mal Monte Sdn Bhd | 4.75% | 74.18 |
Lim Chee Meng | 4.19% | 65.43 |
Dato' Lim Chee Meng | 4.18% | 65.32 |
Employees Provident Fund Board | 3.83% | 59.81 |
Credit Suisse | 3.72% | 58.09 |
AIA Group | 2.14% | 33.42 |
Morgan Stanley Smith Barney LLC | 2.12% | 33.11 |
Etiqa Family Takaful Berhad | 1.05% | 16.4 |
Ng Yim Hoo | 0.9% | 14.05 |
Etiqa Life Insurance Berhad | 0.86% | 13.43 |
Urusharta Jamaah Sdn. Bhd. | 0.71% | 11.09 |
Minhat Bin Mion | 0.66% | 10.31 |
Ng Lee Ling | 0.45% | 7.03 |
Ong Ka Ting | 0.39% | 6.09 |
PMB Shariah Growth Fund | 0.38% | 5.93 |
Principal Islamic Small Cap Opportunities Fund | 0.34% | 5.31 |
National Trust Fund | 0.3% | 4.68 |
Etiqa General Takaful Berhad | 0.3% | 4.68 |
Lgb Group Sdn Bhd | 0.06% | 0.87 |
Lim Chin Sean | 0.01% | 0.19 |