[TELADAN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.08%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 256,145 259,126 256,419 278,976 249,542 214,453 196,905 19.22%
PBT 38,658 46,376 48,035 59,808 55,984 47,225 44,266 -8.65%
Tax -10,812 -12,323 -12,819 -15,177 -14,303 -12,122 -11,529 -4.20%
NP 27,846 34,053 35,216 44,631 41,681 35,103 32,737 -10.25%
-
NP to SH 27,846 34,053 35,216 44,631 41,681 35,103 32,737 -10.25%
-
Tax Rate 27.97% 26.57% 26.69% 25.38% 25.55% 25.67% 26.04% -
Total Cost 228,299 225,073 221,203 234,345 207,861 179,350 164,168 24.66%
-
Net Worth 509,523 501,127 492,118 491,312 491,231 475,125 467,072 5.98%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 509,523 501,127 492,118 491,312 491,231 475,125 467,072 5.98%
NOSH 809,016 808,467 807,693 805,805 805,298 805,298 805,298 0.30%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.87% 13.14% 13.73% 16.00% 16.70% 16.37% 16.63% -
ROE 5.47% 6.80% 7.16% 9.08% 8.48% 7.39% 7.01% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.67 32.06 31.78 34.64 30.99 26.63 24.45 18.88%
EPS 3.44 4.21 4.37 5.54 5.18 4.36 4.07 -10.63%
DPS 0.00 0.60 1.30 1.30 1.30 0.70 0.00 -
NAPS 0.63 0.62 0.61 0.61 0.61 0.59 0.58 5.68%
Adjusted Per Share Value based on latest NOSH - 805,805
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.52 31.89 31.56 34.33 30.71 26.39 24.23 19.22%
EPS 3.43 4.19 4.33 5.49 5.13 4.32 4.03 -10.21%
DPS 0.00 0.59 1.29 1.29 1.29 0.69 0.00 -
NAPS 0.6271 0.6167 0.6057 0.6047 0.6046 0.5847 0.5748 5.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.20 1.25 1.20 1.03 0.595 0.66 0.605 -
P/RPS 3.79 3.90 3.78 2.97 1.92 2.48 2.47 33.13%
P/EPS 34.85 29.67 27.49 18.59 11.50 15.14 14.88 76.63%
EY 2.87 3.37 3.64 5.38 8.70 6.60 6.72 -43.37%
DY 0.00 0.48 1.08 1.26 2.18 1.06 0.00 -
P/NAPS 1.90 2.02 1.97 1.69 0.98 1.12 1.04 49.60%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 12/05/23 24/02/23 17/11/22 17/08/22 12/05/22 28/02/22 -
Price 1.15 1.17 1.19 1.37 1.13 0.59 0.615 -
P/RPS 3.63 3.65 3.74 3.96 3.65 2.22 2.52 27.63%
P/EPS 33.40 27.77 27.26 24.72 21.83 13.54 15.13 69.78%
EY 2.99 3.60 3.67 4.04 4.58 7.39 6.61 -41.15%
DY 0.00 0.51 1.09 0.95 1.15 1.19 0.00 -
P/NAPS 1.83 1.89 1.95 2.25 1.85 1.00 1.06 44.05%

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