[TELADAN] QoQ Cumulative 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- 150.39%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 61,608 256,419 210,381 134,506 58,901 196,905 128,310 -38.70%
PBT 11,091 48,035 47,195 31,687 12,750 44,266 31,653 -50.33%
Tax -2,785 -12,819 -11,831 -7,978 -3,281 -11,529 -8,183 -51.28%
NP 8,306 35,216 35,364 23,709 9,469 32,737 23,470 -49.99%
-
NP to SH 8,306 35,216 35,364 23,709 9,469 32,737 23,470 -49.99%
-
Tax Rate 25.11% 26.69% 25.07% 25.18% 25.73% 26.04% 25.85% -
Total Cost 53,302 221,203 175,017 110,797 49,432 164,168 104,840 -36.32%
-
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 10,470 10,468 5,637 8,052 8,052 -
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 1.66% 7.16% 7.20% 4.83% 1.99% 7.01% 5.11% -
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 7.62 31.78 26.12 16.70 7.31 24.45 15.93 -38.86%
EPS 1.03 4.37 4.39 2.94 1.18 4.07 2.91 -49.99%
DPS 0.00 1.30 1.30 1.30 0.70 1.00 1.00 -
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 7.57 31.49 25.84 16.52 7.23 24.18 15.76 -38.69%
EPS 1.02 4.32 4.34 2.91 1.16 4.02 2.88 -49.97%
DPS 0.00 1.29 1.29 1.29 0.69 0.99 0.99 -
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 16.40 3.78 3.94 3.56 9.02 2.47 4.24 146.60%
P/EPS 121.64 27.49 23.46 20.21 56.13 14.88 23.16 202.45%
EY 0.82 3.64 4.26 4.95 1.78 6.72 4.32 -67.00%
DY 0.00 1.08 1.26 2.18 1.06 1.65 1.48 -
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 15.35 3.74 5.24 6.77 8.07 2.52 3.99 145.72%
P/EPS 113.85 27.26 31.20 38.38 50.18 15.13 21.79 201.40%
EY 0.88 3.67 3.20 2.61 1.99 6.61 4.59 -66.78%
DY 0.00 1.09 0.95 1.15 1.19 1.63 1.57 -
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