[TELADAN] QoQ TTM 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- 18.74%
YoY- 79.86%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 259,126 256,419 278,976 249,542 214,453 196,905 177,848 28.55%
PBT 46,376 48,035 59,808 55,984 47,225 44,266 42,350 6.24%
Tax -12,323 -12,819 -15,177 -14,303 -12,122 -11,529 -10,903 8.51%
NP 34,053 35,216 44,631 41,681 35,103 32,737 31,447 5.45%
-
NP to SH 34,053 35,216 44,631 41,681 35,103 32,737 31,447 5.45%
-
Tax Rate 26.57% 26.69% 25.38% 25.55% 25.67% 26.04% 25.74% -
Total Cost 225,073 221,203 234,345 207,861 179,350 164,168 146,401 33.23%
-
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 4,831 10,468 10,468 10,468 5,637 - - -
Div Payout % 14.19% 29.73% 23.46% 25.12% 16.06% - - -
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 13.14% 13.73% 16.00% 16.70% 16.37% 16.63% 17.68% -
ROE 6.80% 7.16% 9.08% 8.48% 7.39% 7.01% 6.85% -
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 32.06 31.78 34.64 30.99 26.63 24.45 22.08 28.25%
EPS 4.21 4.37 5.54 5.18 4.36 4.07 3.91 5.05%
DPS 0.60 1.30 1.30 1.30 0.70 0.00 0.00 -
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 31.82 31.49 34.26 30.64 26.33 24.18 21.84 28.54%
EPS 4.18 4.32 5.48 5.12 4.31 4.02 3.86 5.45%
DPS 0.59 1.29 1.29 1.29 0.69 0.00 0.00 -
NAPS 0.6154 0.6043 0.6033 0.6032 0.5834 0.5735 0.5636 6.04%
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 3.90 3.78 2.97 1.92 2.48 2.47 3.06 17.56%
P/EPS 29.67 27.49 18.59 11.50 15.14 14.88 17.29 43.38%
EY 3.37 3.64 5.38 8.70 6.60 6.72 5.79 -30.31%
DY 0.48 1.08 1.26 2.18 1.06 0.00 0.00 -
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 3.65 3.74 3.96 3.65 2.22 2.52 2.88 17.12%
P/EPS 27.77 27.26 24.72 21.83 13.54 15.13 16.26 42.92%
EY 3.60 3.67 4.04 4.58 7.39 6.61 6.15 -30.04%
DY 0.51 1.09 0.95 1.15 1.19 0.00 0.00 -
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