[TELADAN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 4.61%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 280,508 269,012 235,604 196,905 171,080 163,738 165,412 42.16%
PBT 62,926 63,374 51,000 44,266 42,204 39,938 39,164 37.14%
Tax -15,774 -15,956 -13,124 -11,529 -10,910 -10,408 -10,752 29.08%
NP 47,152 47,418 37,876 32,737 31,293 29,530 28,412 40.13%
-
NP to SH 47,152 47,418 37,876 32,737 31,293 29,530 28,412 40.13%
-
Tax Rate 25.07% 25.18% 25.73% 26.04% 25.85% 26.06% 27.45% -
Total Cost 233,356 221,594 197,728 164,168 139,786 134,208 137,000 42.57%
-
Net Worth 491,312 491,231 475,125 467,072 459,019 450,966 450,966 5.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,960 20,937 22,548 8,052 10,737 16,105 - -
Div Payout % 29.61% 44.16% 59.53% 24.60% 34.31% 54.54% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 491,312 491,231 475,125 467,072 459,019 450,966 450,966 5.87%
NOSH 805,805 805,298 805,298 805,298 805,298 805,298 805,298 0.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.81% 17.63% 16.08% 16.63% 18.29% 18.03% 17.18% -
ROE 9.60% 9.65% 7.97% 7.01% 6.82% 6.55% 6.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.83 33.41 29.26 24.45 21.24 20.33 20.54 42.15%
EPS 5.85 5.88 4.72 4.07 3.88 3.66 3.52 40.26%
DPS 1.73 2.60 2.80 1.00 1.33 2.00 0.00 -
NAPS 0.61 0.61 0.59 0.58 0.57 0.56 0.56 5.86%
Adjusted Per Share Value based on latest NOSH - 805,298
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.46 33.05 28.94 24.19 21.02 20.12 20.32 42.16%
EPS 5.79 5.83 4.65 4.02 3.84 3.63 3.49 40.09%
DPS 1.72 2.57 2.77 0.99 1.32 1.98 0.00 -
NAPS 0.6036 0.6035 0.5837 0.5738 0.5639 0.554 0.554 5.87%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 0.595 0.66 0.605 0.675 0.60 0.63 -
P/RPS 2.96 1.78 2.26 2.47 3.18 2.95 3.07 -2.40%
P/EPS 17.59 10.10 14.03 14.88 17.37 16.36 17.86 -1.00%
EY 5.68 9.90 7.13 6.72 5.76 6.11 5.60 0.94%
DY 1.68 4.37 4.24 1.65 1.98 3.33 0.00 -
P/NAPS 1.69 0.98 1.12 1.04 1.18 1.07 1.13 30.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 17/08/22 12/05/22 28/02/22 16/11/21 17/08/21 12/05/21 -
Price 1.37 1.13 0.59 0.615 0.635 0.64 0.73 -
P/RPS 3.93 3.38 2.02 2.52 2.99 3.15 3.55 7.00%
P/EPS 23.40 19.19 12.54 15.13 16.34 17.45 20.69 8.54%
EY 4.27 5.21 7.97 6.61 6.12 5.73 4.83 -7.88%
DY 1.27 2.30 4.75 1.63 2.10 3.13 0.00 -
P/NAPS 2.25 1.85 1.00 1.06 1.11 1.14 1.30 44.10%

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