[TELADAN] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
19-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 77.03%
YoY- -24.5%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 234,242 153,574 75,332 275,079 202,792 134,232 61,608 143.01%
PBT 24,428 14,704 7,939 38,219 31,312 22,310 11,091 69.03%
Tax -6,351 -4,493 -2,365 -11,176 -7,369 -5,971 -2,785 72.99%
NP 18,077 10,211 5,574 27,043 23,943 16,339 8,306 67.70%
-
NP to SH 18,078 10,212 5,574 27,101 23,945 16,339 8,306 67.70%
-
Tax Rate 26.00% 30.56% 29.79% 29.24% 23.53% 26.76% 25.11% -
Total Cost 216,165 143,363 69,758 248,036 178,849 117,893 53,302 153.66%
-
Net Worth 536,636 528,149 526,678 518,204 518,028 509,523 501,127 4.65%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,065 - - 4,048 4,047 - - -
Div Payout % 22.49% - - 14.94% 16.90% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 536,636 528,149 526,678 518,204 518,028 509,523 501,127 4.65%
NOSH 813,628 812,600 812,359 809,857 809,504 809,016 808,467 0.42%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.72% 6.65% 7.40% 9.83% 11.81% 12.17% 13.48% -
ROE 3.37% 1.93% 1.06% 5.23% 4.62% 3.21% 1.66% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 28.81 18.90 9.30 33.97 25.05 16.60 7.62 142.10%
EPS 2.23 1.26 0.69 3.35 2.96 2.02 1.03 67.12%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.64 0.64 0.63 0.62 4.24%
Adjusted Per Share Value based on latest NOSH - 813,628
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 28.76 18.86 9.25 33.78 24.90 16.48 7.57 142.88%
EPS 2.22 1.25 0.68 3.33 2.94 2.01 1.02 67.70%
DPS 0.50 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.659 0.6485 0.6467 0.6363 0.6361 0.6257 0.6154 4.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.955 1.00 1.20 1.02 1.16 1.20 1.25 -
P/RPS 3.31 5.29 12.91 3.00 4.63 7.23 16.40 -65.49%
P/EPS 42.95 79.57 174.44 30.47 39.21 59.40 121.64 -49.94%
EY 2.33 1.26 0.57 3.28 2.55 1.68 0.82 100.23%
DY 0.52 0.00 0.00 0.49 0.43 0.00 0.00 -
P/NAPS 1.45 1.54 1.85 1.59 1.81 1.90 2.02 -19.78%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 19/11/24 19/08/24 20/05/24 27/02/24 20/11/23 18/08/23 12/05/23 -
Price 0.965 0.97 1.01 1.01 1.02 1.15 1.17 -
P/RPS 3.35 5.13 10.86 2.97 4.07 6.93 15.35 -63.65%
P/EPS 43.40 77.18 146.82 30.18 34.48 56.92 113.85 -47.33%
EY 2.30 1.30 0.68 3.31 2.90 1.76 0.88 89.41%
DY 0.52 0.00 0.00 0.50 0.49 0.00 0.00 -
P/NAPS 1.46 1.49 1.55 1.58 1.59 1.83 1.89 -15.77%

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