[TELADAN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -25.31%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 270,389 268,464 246,432 256,419 280,508 269,012 235,604 9.60%
PBT 41,749 44,620 44,364 48,035 62,926 63,374 51,000 -12.48%
Tax -9,825 -11,942 -11,140 -12,819 -15,774 -15,956 -13,124 -17.53%
NP 31,924 32,678 33,224 35,216 47,152 47,418 37,876 -10.76%
-
NP to SH 31,926 32,678 33,224 35,216 47,152 47,418 37,876 -10.75%
-
Tax Rate 23.53% 26.76% 25.11% 26.69% 25.07% 25.18% 25.73% -
Total Cost 238,465 235,786 213,208 221,203 233,356 221,594 197,728 13.28%
-
Net Worth 518,028 509,523 501,127 492,118 491,312 491,231 475,125 5.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,396 - - 10,487 13,960 20,937 22,548 -61.42%
Div Payout % 16.90% - - 29.78% 29.61% 44.16% 59.53% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 518,028 509,523 501,127 492,118 491,312 491,231 475,125 5.92%
NOSH 809,504 809,016 808,467 807,693 805,805 805,298 805,298 0.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.81% 12.17% 13.48% 13.73% 16.81% 17.63% 16.08% -
ROE 6.16% 6.41% 6.63% 7.16% 9.60% 9.65% 7.97% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.41 33.19 30.49 31.78 34.83 33.41 29.26 9.23%
EPS 3.95 4.04 4.12 4.37 5.85 5.88 4.72 -11.18%
DPS 0.67 0.00 0.00 1.30 1.73 2.60 2.80 -61.42%
NAPS 0.64 0.63 0.62 0.61 0.61 0.61 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 807,693
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.28 33.04 30.33 31.56 34.52 33.11 29.00 9.60%
EPS 3.93 4.02 4.09 4.33 5.80 5.84 4.66 -10.72%
DPS 0.66 0.00 0.00 1.29 1.72 2.58 2.78 -61.62%
NAPS 0.6375 0.6271 0.6167 0.6057 0.6047 0.6046 0.5847 5.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.16 1.20 1.25 1.20 1.03 0.595 0.66 -
P/RPS 3.47 3.62 4.10 3.78 2.96 1.78 2.26 33.05%
P/EPS 29.41 29.70 30.41 27.49 17.59 10.10 14.03 63.71%
EY 3.40 3.37 3.29 3.64 5.68 9.90 7.13 -38.93%
DY 0.57 0.00 0.00 1.08 1.68 4.37 4.24 -73.72%
P/NAPS 1.81 1.90 2.02 1.97 1.69 0.98 1.12 37.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 18/08/23 12/05/23 24/02/23 17/11/22 17/08/22 12/05/22 -
Price 1.02 1.15 1.17 1.19 1.37 1.13 0.59 -
P/RPS 3.05 3.46 3.84 3.74 3.93 3.38 2.02 31.58%
P/EPS 25.86 28.46 28.46 27.26 23.40 19.19 12.54 61.94%
EY 3.87 3.51 3.51 3.67 4.27 5.21 7.97 -38.19%
DY 0.65 0.00 0.00 1.09 1.27 2.30 4.75 -73.41%
P/NAPS 1.59 1.83 1.89 1.95 2.25 1.85 1.00 36.18%

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