[TELADAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 269,012 235,604 196,905 171,080 163,738 165,412 149,566 48.05%
PBT 63,374 51,000 44,266 42,204 39,938 39,164 34,476 50.22%
Tax -15,956 -13,124 -11,529 -10,910 -10,408 -10,752 -9,197 44.52%
NP 47,418 37,876 32,737 31,293 29,530 28,412 25,279 52.27%
-
NP to SH 47,418 37,876 32,737 31,293 29,530 28,412 25,279 52.27%
-
Tax Rate 25.18% 25.73% 26.04% 25.85% 26.06% 27.45% 26.68% -
Total Cost 221,594 197,728 164,168 139,786 134,208 137,000 124,287 47.19%
-
Net Worth 491,231 475,125 467,072 459,019 450,966 450,966 367,215 21.47%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,937 22,548 8,052 10,737 16,105 - - -
Div Payout % 44.16% 59.53% 24.60% 34.31% 54.54% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 491,231 475,125 467,072 459,019 450,966 450,966 367,215 21.47%
NOSH 805,298 805,298 805,298 805,298 805,298 805,298 644,238 16.08%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.63% 16.08% 16.63% 18.29% 18.03% 17.18% 16.90% -
ROE 9.65% 7.97% 7.01% 6.82% 6.55% 6.30% 6.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.41 29.26 24.45 21.24 20.33 20.54 23.22 27.53%
EPS 5.88 4.72 4.07 3.88 3.66 3.52 3.92 31.13%
DPS 2.60 2.80 1.00 1.33 2.00 0.00 0.00 -
NAPS 0.61 0.59 0.58 0.57 0.56 0.56 0.57 4.63%
Adjusted Per Share Value based on latest NOSH - 805,298
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.04 28.93 24.18 21.01 20.11 20.31 18.37 48.05%
EPS 5.82 4.65 4.02 3.84 3.63 3.49 3.10 52.36%
DPS 2.57 2.77 0.99 1.32 1.98 0.00 0.00 -
NAPS 0.6032 0.5835 0.5736 0.5637 0.5538 0.5538 0.4509 21.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 - -
Price 0.595 0.66 0.605 0.675 0.60 0.63 0.00 -
P/RPS 1.78 2.26 2.47 3.18 2.95 3.07 0.00 -
P/EPS 10.10 14.03 14.88 17.37 16.36 17.86 0.00 -
EY 9.90 7.13 6.72 5.76 6.11 5.60 0.00 -
DY 4.37 4.24 1.65 1.98 3.33 0.00 0.00 -
P/NAPS 0.98 1.12 1.04 1.18 1.07 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 12/05/22 28/02/22 16/11/21 17/08/21 12/05/21 12/03/21 -
Price 1.13 0.59 0.615 0.635 0.64 0.73 0.00 -
P/RPS 3.38 2.02 2.52 2.99 3.15 3.55 0.00 -
P/EPS 19.19 12.54 15.13 16.34 17.45 20.69 0.00 -
EY 5.21 7.97 6.61 6.12 5.73 4.83 0.00 -
DY 2.30 4.75 1.63 2.10 3.13 0.00 0.00 -
P/NAPS 1.85 1.00 1.06 1.11 1.14 1.30 0.00 -

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
Post a Comment