[TELADAN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 6.46%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 75,875 75,605 58,901 68,595 46,441 40,516 41,353 49.81%
PBT 15,508 18,937 12,750 12,613 11,684 10,178 9,791 35.84%
Tax -3,853 -4,697 -3,281 -3,346 -2,979 -2,516 -2,688 27.10%
NP 11,655 14,240 9,469 9,267 8,705 7,662 7,103 39.07%
-
NP to SH 11,655 14,240 9,469 9,267 8,705 7,662 7,103 39.07%
-
Tax Rate 24.85% 24.80% 25.73% 26.53% 25.50% 24.72% 27.45% -
Total Cost 64,220 61,365 49,432 59,328 37,736 32,854 34,250 51.99%
-
Net Worth 491,312 491,231 475,125 467,072 459,019 450,966 450,966 5.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 4,831 5,637 - - - - -
Div Payout % - 33.93% 59.53% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 491,312 491,231 475,125 467,072 459,019 450,966 450,966 5.87%
NOSH 805,805 805,298 805,298 805,298 805,298 805,298 805,298 0.04%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.36% 18.83% 16.08% 13.51% 18.74% 18.91% 17.18% -
ROE 2.37% 2.90% 1.99% 1.98% 1.90% 1.70% 1.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.42 9.39 7.31 8.52 5.77 5.03 5.14 49.70%
EPS 1.45 1.77 1.18 1.15 1.08 0.95 0.88 39.46%
DPS 0.00 0.60 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.59 0.58 0.57 0.56 0.56 5.86%
Adjusted Per Share Value based on latest NOSH - 805,298
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.32 9.28 7.23 8.42 5.70 4.98 5.08 49.81%
EPS 1.43 1.75 1.16 1.14 1.07 0.94 0.87 39.23%
DPS 0.00 0.59 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.6033 0.6032 0.5834 0.5735 0.5636 0.5538 0.5538 5.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.03 0.595 0.66 0.605 0.675 0.60 0.63 -
P/RPS 10.93 6.34 9.02 7.10 11.70 11.93 12.27 -7.41%
P/EPS 71.18 33.65 56.13 52.57 62.44 63.06 71.43 -0.23%
EY 1.40 2.97 1.78 1.90 1.60 1.59 1.40 0.00%
DY 0.00 1.01 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.98 1.12 1.04 1.18 1.07 1.13 30.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 17/08/22 12/05/22 28/02/22 16/11/21 17/08/21 12/05/21 -
Price 1.37 1.13 0.59 0.615 0.635 0.64 0.73 -
P/RPS 14.54 12.04 8.07 7.22 11.01 12.72 14.22 1.49%
P/EPS 94.68 63.90 50.18 53.44 58.74 67.27 82.76 9.37%
EY 1.06 1.56 1.99 1.87 1.70 1.49 1.21 -8.43%
DY 0.00 0.53 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.85 1.00 1.06 1.11 1.14 1.30 44.10%

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