[TELADAN] QoQ Cumulative 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- -0.42%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 202,792 134,232 61,608 256,419 210,381 134,506 58,901 127.83%
PBT 31,312 22,310 11,091 48,035 47,195 31,687 12,750 81.92%
Tax -7,369 -5,971 -2,785 -12,819 -11,831 -7,978 -3,281 71.41%
NP 23,943 16,339 8,306 35,216 35,364 23,709 9,469 85.49%
-
NP to SH 23,945 16,339 8,306 35,216 35,364 23,709 9,469 85.50%
-
Tax Rate 23.53% 26.76% 25.11% 26.69% 25.07% 25.18% 25.73% -
Total Cost 178,849 117,893 53,302 221,203 175,017 110,797 49,432 135.49%
-
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 4,047 - - 10,487 10,470 10,468 5,637 -19.80%
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 4.62% 3.21% 1.66% 7.16% 7.20% 4.83% 1.99% -
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 25.05 16.60 7.62 31.78 26.12 16.70 7.31 127.12%
EPS 2.96 2.02 1.03 4.37 4.39 2.94 1.18 84.51%
DPS 0.50 0.00 0.00 1.30 1.30 1.30 0.70 -20.07%
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 24.96 16.52 7.58 31.56 25.89 16.55 7.25 127.83%
EPS 2.95 2.01 1.02 4.33 4.35 2.92 1.17 85.14%
DPS 0.50 0.00 0.00 1.29 1.29 1.29 0.69 -19.30%
NAPS 0.6375 0.627 0.6167 0.6056 0.6046 0.6045 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 4.63 7.23 16.40 3.78 3.94 3.56 9.02 -35.86%
P/EPS 39.21 59.40 121.64 27.49 23.46 20.21 56.13 -21.25%
EY 2.55 1.68 0.82 3.64 4.26 4.95 1.78 27.05%
DY 0.43 0.00 0.00 1.08 1.26 2.18 1.06 -45.17%
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 4.07 6.93 15.35 3.74 5.24 6.77 8.07 -36.61%
P/EPS 34.48 56.92 113.85 27.26 31.20 38.38 50.18 -22.11%
EY 2.90 1.76 0.88 3.67 3.20 2.61 1.99 28.50%
DY 0.49 0.00 0.00 1.09 0.95 1.15 1.19 -44.62%
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