[TELADAN] QoQ TTM 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- 4.1%
YoY- 289.31%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 278,976 249,542 214,453 196,905 177,848 131,407 90,891 111.05%
PBT 59,808 55,984 47,225 44,266 42,350 31,098 20,920 101.30%
Tax -15,177 -14,303 -12,122 -11,529 -10,903 -7,924 -5,408 98.83%
NP 44,631 41,681 35,103 32,737 31,447 23,174 15,512 102.16%
-
NP to SH 44,631 41,681 35,103 32,737 31,447 23,174 15,512 102.16%
-
Tax Rate 25.38% 25.55% 25.67% 26.04% 25.74% 25.48% 25.85% -
Total Cost 234,345 207,861 179,350 164,168 146,401 108,233 75,379 112.86%
-
Net Worth 491,312 491,231 475,125 467,072 459,019 0 450,966 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 10,468 10,468 5,637 - - 8,052 8,052 19.09%
Div Payout % 23.46% 25.12% 16.06% - - 34.75% 51.91% -
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 0 450,966 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 16.00% 16.70% 16.37% 16.63% 17.68% 17.64% 17.07% -
ROE 9.08% 8.48% 7.39% 7.01% 6.85% 0.00% 3.44% -
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 34.64 30.99 26.63 24.45 22.08 16.32 11.29 111.00%
EPS 5.54 5.18 4.36 4.07 3.91 2.88 1.93 101.84%
DPS 1.30 1.30 0.70 0.00 0.00 1.00 1.00 19.09%
NAPS 0.61 0.61 0.59 0.58 0.57 0.00 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 34.27 30.66 26.35 24.19 21.85 16.14 11.17 110.99%
EPS 5.48 5.12 4.31 4.02 3.86 2.85 1.91 101.78%
DPS 1.29 1.29 0.69 0.00 0.00 0.99 0.99 19.27%
NAPS 0.6036 0.6035 0.5837 0.5738 0.5639 0.00 0.554 5.87%
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 2.97 1.92 2.48 2.47 3.06 3.68 5.58 -34.29%
P/EPS 18.59 11.50 15.14 14.88 17.29 20.85 32.71 -31.36%
EY 5.38 8.70 6.60 6.72 5.79 4.80 3.06 45.62%
DY 1.26 2.18 1.06 0.00 0.00 1.67 1.59 -14.35%
P/NAPS 1.69 0.98 1.12 1.04 1.18 0.00 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 - - -
Price 1.37 1.13 0.59 0.615 0.635 0.00 0.00 -
P/RPS 3.96 3.65 2.22 2.52 2.88 0.00 0.00 -
P/EPS 24.72 21.83 13.54 15.13 16.26 0.00 0.00 -
EY 4.04 4.58 7.39 6.61 6.15 0.00 0.00 -
DY 0.95 1.15 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.85 1.00 1.06 1.11 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