[TELADAN] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 35.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 249,542 214,453 196,905 177,848 131,407 90,891 49,538 194.72%
PBT 55,984 47,225 44,266 42,350 31,098 20,920 11,129 194.45%
Tax -14,303 -12,122 -11,529 -10,903 -7,924 -5,408 -2,720 203.31%
NP 41,681 35,103 32,737 31,447 23,174 15,512 8,409 191.56%
-
NP to SH 41,681 35,103 32,737 31,447 23,174 15,512 8,409 191.56%
-
Tax Rate 25.55% 25.67% 26.04% 25.74% 25.48% 25.85% 24.44% -
Total Cost 207,861 179,350 164,168 146,401 108,233 75,379 41,129 195.37%
-
Net Worth 491,231 475,125 467,072 459,019 0 450,966 367,215 21.47%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 10,468 5,637 - - 8,052 8,052 - -
Div Payout % 25.12% 16.06% - - 34.75% 51.91% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 491,231 475,125 467,072 459,019 0 450,966 367,215 21.47%
NOSH 805,298 805,298 805,298 805,298 805,298 805,298 644,238 16.08%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.70% 16.37% 16.63% 17.68% 17.64% 17.07% 16.97% -
ROE 8.48% 7.39% 7.01% 6.85% 0.00% 3.44% 2.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.99 26.63 24.45 22.08 16.32 11.29 7.69 153.88%
EPS 5.18 4.36 4.07 3.91 2.88 1.93 1.31 150.68%
DPS 1.30 0.70 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.61 0.59 0.58 0.57 0.00 0.56 0.57 4.63%
Adjusted Per Share Value based on latest NOSH - 805,298
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.71 26.39 24.23 21.89 16.17 11.19 6.10 194.61%
EPS 5.13 4.32 4.03 3.87 2.85 1.91 1.03 192.50%
DPS 1.29 0.69 0.00 0.00 0.99 0.99 0.00 -
NAPS 0.6046 0.5847 0.5748 0.5649 0.00 0.555 0.4519 21.48%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 - -
Price 0.595 0.66 0.605 0.675 0.60 0.63 0.00 -
P/RPS 1.92 2.48 2.47 3.06 3.68 5.58 0.00 -
P/EPS 11.50 15.14 14.88 17.29 20.85 32.71 0.00 -
EY 8.70 6.60 6.72 5.79 4.80 3.06 0.00 -
DY 2.18 1.06 0.00 0.00 1.67 1.59 0.00 -
P/NAPS 0.98 1.12 1.04 1.18 0.00 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 12/05/22 28/02/22 16/11/21 - - - -
Price 1.13 0.59 0.615 0.635 0.00 0.00 0.00 -
P/RPS 3.65 2.22 2.52 2.88 0.00 0.00 0.00 -
P/EPS 21.83 13.54 15.13 16.26 0.00 0.00 0.00 -
EY 4.58 7.39 6.61 6.15 0.00 0.00 0.00 -
DY 1.15 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.00 1.06 1.11 0.00 0.00 0.00 -

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