[TELADAN] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 25.19%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 246,432 256,419 280,508 269,012 235,604 196,905 171,080 27.57%
PBT 44,364 48,035 62,926 63,374 51,000 44,266 42,204 3.38%
Tax -11,140 -12,819 -15,774 -15,956 -13,124 -11,529 -10,910 1.40%
NP 33,224 35,216 47,152 47,418 37,876 32,737 31,293 4.07%
-
NP to SH 33,224 35,216 47,152 47,418 37,876 32,737 31,293 4.07%
-
Tax Rate 25.11% 26.69% 25.07% 25.18% 25.73% 26.04% 25.85% -
Total Cost 213,208 221,203 233,356 221,594 197,728 164,168 139,786 32.53%
-
Net Worth 501,127 492,118 491,312 491,231 475,125 467,072 459,019 6.03%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 10,487 13,960 20,937 22,548 8,052 10,737 -
Div Payout % - 29.78% 29.61% 44.16% 59.53% 24.60% 34.31% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 501,127 492,118 491,312 491,231 475,125 467,072 459,019 6.03%
NOSH 808,467 807,693 805,805 805,298 805,298 805,298 805,298 0.26%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.48% 13.73% 16.81% 17.63% 16.08% 16.63% 18.29% -
ROE 6.63% 7.16% 9.60% 9.65% 7.97% 7.01% 6.82% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.49 31.78 34.83 33.41 29.26 24.45 21.24 27.28%
EPS 4.12 4.37 5.85 5.88 4.72 4.07 3.88 4.08%
DPS 0.00 1.30 1.73 2.60 2.80 1.00 1.33 -
NAPS 0.62 0.61 0.61 0.61 0.59 0.58 0.57 5.77%
Adjusted Per Share Value based on latest NOSH - 805,298
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.26 31.49 34.45 33.04 28.93 24.18 21.01 27.56%
EPS 4.08 4.32 5.79 5.82 4.65 4.02 3.84 4.12%
DPS 0.00 1.29 1.71 2.57 2.77 0.99 1.32 -
NAPS 0.6154 0.6043 0.6033 0.6032 0.5835 0.5736 0.5637 6.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.25 1.20 1.03 0.595 0.66 0.605 0.675 -
P/RPS 4.10 3.78 2.96 1.78 2.26 2.47 3.18 18.47%
P/EPS 30.41 27.49 17.59 10.10 14.03 14.88 17.37 45.30%
EY 3.29 3.64 5.68 9.90 7.13 6.72 5.76 -31.18%
DY 0.00 1.08 1.68 4.37 4.24 1.65 1.98 -
P/NAPS 2.02 1.97 1.69 0.98 1.12 1.04 1.18 43.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 12/05/23 24/02/23 17/11/22 17/08/22 12/05/22 28/02/22 16/11/21 -
Price 1.17 1.19 1.37 1.13 0.59 0.615 0.635 -
P/RPS 3.84 3.74 3.93 3.38 2.02 2.52 2.99 18.16%
P/EPS 28.46 27.26 23.40 19.19 12.54 15.13 16.34 44.81%
EY 3.51 3.67 4.27 5.21 7.97 6.61 6.12 -30.99%
DY 0.00 1.09 1.27 2.30 4.75 1.63 2.10 -
P/NAPS 1.89 1.95 2.25 1.85 1.00 1.06 1.11 42.63%

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