[TELADAN] QoQ Cumulative 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- 58.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 134,506 58,901 196,905 128,310 81,869 41,353 149,566 -6.84%
PBT 31,687 12,750 44,266 31,653 19,969 9,791 34,476 -5.48%
Tax -7,978 -3,281 -11,529 -8,183 -5,204 -2,688 -9,197 -9.06%
NP 23,709 9,469 32,737 23,470 14,765 7,103 25,279 -4.19%
-
NP to SH 23,709 9,469 32,737 23,470 14,765 7,103 25,279 -4.19%
-
Tax Rate 25.18% 25.73% 26.04% 25.85% 26.06% 27.45% 26.68% -
Total Cost 110,797 49,432 164,168 104,840 67,104 34,250 124,287 -7.39%
-
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 10,468 5,637 8,052 8,052 8,052 - - -
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 4.83% 1.99% 7.01% 5.11% 3.27% 1.58% 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 16.70 7.31 24.45 15.93 10.17 5.14 23.22 -19.77%
EPS 2.94 1.18 4.07 2.91 1.83 0.88 3.92 -17.49%
DPS 1.30 0.70 1.00 1.00 1.00 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 16.52 7.23 24.18 15.76 10.05 5.08 18.37 -6.85%
EPS 2.91 1.16 4.02 2.88 1.81 0.87 3.10 -4.14%
DPS 1.29 0.69 0.99 0.99 0.99 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 3.56 9.02 2.47 4.24 5.90 12.27 0.00 -
P/EPS 20.21 56.13 14.88 23.16 32.72 71.43 0.00 -
EY 4.95 1.78 6.72 4.32 3.06 1.40 0.00 -
DY 2.18 1.06 1.65 1.48 1.67 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 6.77 8.07 2.52 3.99 6.30 14.22 0.00 -
P/EPS 38.38 50.18 15.13 21.79 34.91 82.76 0.00 -
EY 2.61 1.99 6.61 4.59 2.86 1.21 0.00 -
DY 1.15 1.19 1.63 1.57 1.56 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