[TELADAN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 15.7%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 256,419 280,508 269,012 235,604 196,905 171,080 163,738 34.74%
PBT 48,035 62,926 63,374 51,000 44,266 42,204 39,938 13.05%
Tax -12,819 -15,774 -15,956 -13,124 -11,529 -10,910 -10,408 14.85%
NP 35,216 47,152 47,418 37,876 32,737 31,293 29,530 12.42%
-
NP to SH 35,216 47,152 47,418 37,876 32,737 31,293 29,530 12.42%
-
Tax Rate 26.69% 25.07% 25.18% 25.73% 26.04% 25.85% 26.06% -
Total Cost 221,203 233,356 221,594 197,728 164,168 139,786 134,208 39.40%
-
Net Worth 492,118 491,312 491,231 475,125 467,072 459,019 450,966 5.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,487 13,960 20,937 22,548 8,052 10,737 16,105 -24.81%
Div Payout % 29.78% 29.61% 44.16% 59.53% 24.60% 34.31% 54.54% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 492,118 491,312 491,231 475,125 467,072 459,019 450,966 5.97%
NOSH 807,693 805,805 805,298 805,298 805,298 805,298 805,298 0.19%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.73% 16.81% 17.63% 16.08% 16.63% 18.29% 18.03% -
ROE 7.16% 9.60% 9.65% 7.97% 7.01% 6.82% 6.55% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.78 34.83 33.41 29.26 24.45 21.24 20.33 34.58%
EPS 4.37 5.85 5.88 4.72 4.07 3.88 3.66 12.51%
DPS 1.30 1.73 2.60 2.80 1.00 1.33 2.00 -24.90%
NAPS 0.61 0.61 0.61 0.59 0.58 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 805,298
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.49 34.44 33.03 28.93 24.18 21.01 20.11 34.73%
EPS 4.32 5.79 5.82 4.65 4.02 3.84 3.63 12.26%
DPS 1.29 1.71 2.57 2.77 0.99 1.32 1.98 -24.78%
NAPS 0.6043 0.6033 0.6032 0.5834 0.5735 0.5636 0.5538 5.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.20 1.03 0.595 0.66 0.605 0.675 0.60 -
P/RPS 3.78 2.96 1.78 2.26 2.47 3.18 2.95 17.91%
P/EPS 27.49 17.59 10.10 14.03 14.88 17.37 16.36 41.20%
EY 3.64 5.68 9.90 7.13 6.72 5.76 6.11 -29.13%
DY 1.08 1.68 4.37 4.24 1.65 1.98 3.33 -52.69%
P/NAPS 1.97 1.69 0.98 1.12 1.04 1.18 1.07 50.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 17/11/22 17/08/22 12/05/22 28/02/22 16/11/21 17/08/21 -
Price 1.19 1.37 1.13 0.59 0.615 0.635 0.64 -
P/RPS 3.74 3.93 3.38 2.02 2.52 2.99 3.15 12.09%
P/EPS 27.26 23.40 19.19 12.54 15.13 16.34 17.45 34.52%
EY 3.67 4.27 5.21 7.97 6.61 6.12 5.73 -25.63%
DY 1.09 1.27 2.30 4.75 1.63 2.10 3.13 -50.40%
P/NAPS 1.95 2.25 1.85 1.00 1.06 1.11 1.14 42.88%

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