[TELADAN] QoQ Cumulative 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- 39.48%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 210,381 134,506 58,901 196,905 128,310 81,869 41,353 195.50%
PBT 47,195 31,687 12,750 44,266 31,653 19,969 9,791 185.07%
Tax -11,831 -7,978 -3,281 -11,529 -8,183 -5,204 -2,688 168.33%
NP 35,364 23,709 9,469 32,737 23,470 14,765 7,103 191.28%
-
NP to SH 35,364 23,709 9,469 32,737 23,470 14,765 7,103 191.28%
-
Tax Rate 25.07% 25.18% 25.73% 26.04% 25.85% 26.06% 27.45% -
Total Cost 175,017 110,797 49,432 164,168 104,840 67,104 34,250 196.37%
-
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 10,470 10,468 5,637 8,052 8,052 8,052 - -
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 7.20% 4.83% 1.99% 7.01% 5.11% 3.27% 1.58% -
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 26.12 16.70 7.31 24.45 15.93 10.17 5.14 195.28%
EPS 4.39 2.94 1.18 4.07 2.91 1.83 0.88 191.67%
DPS 1.30 1.30 0.70 1.00 1.00 1.00 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 25.85 16.52 7.24 24.19 15.76 10.06 5.08 195.55%
EPS 4.34 2.91 1.16 4.02 2.88 1.81 0.87 191.66%
DPS 1.29 1.29 0.69 0.99 0.99 0.99 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 3.94 3.56 9.02 2.47 4.24 5.90 12.27 -53.07%
P/EPS 23.46 20.21 56.13 14.88 23.16 32.72 71.43 -52.36%
EY 4.26 4.95 1.78 6.72 4.32 3.06 1.40 109.84%
DY 1.26 2.18 1.06 1.65 1.48 1.67 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 5.24 6.77 8.07 2.52 3.99 6.30 14.22 -48.56%
P/EPS 31.20 38.38 50.18 15.13 21.79 34.91 82.76 -47.78%
EY 3.20 2.61 1.99 6.61 4.59 2.86 1.21 91.12%
DY 0.95 1.15 1.19 1.63 1.57 1.56 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