[TELADAN] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[TELADAN] TELADAN GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -21.1%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 248,830 256,145 259,126 256,419 278,976 249,542 214,453 10.40%
PBT 32,152 38,658 46,376 48,035 59,808 55,984 47,225 -22.59%
Tax -8,357 -10,812 -12,323 -12,819 -15,177 -14,303 -12,122 -21.94%
NP 23,795 27,846 34,053 35,216 44,631 41,681 35,103 -22.81%
-
NP to SH 23,797 27,846 34,053 35,216 44,631 41,681 35,103 -22.81%
-
Tax Rate 25.99% 27.97% 26.57% 26.69% 25.38% 25.55% 25.67% -
Total Cost 225,035 228,299 225,073 221,203 234,345 207,861 179,350 16.31%
-
Net Worth 518,028 509,523 501,127 492,118 491,312 491,231 475,125 5.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,047 - 4,831 10,468 10,468 10,468 5,637 -19.80%
Div Payout % 17.01% - 14.19% 29.73% 23.46% 25.12% 16.06% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 518,028 509,523 501,127 492,118 491,312 491,231 475,125 5.92%
NOSH 809,504 809,016 808,467 807,693 805,805 805,298 805,298 0.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.56% 10.87% 13.14% 13.73% 16.00% 16.70% 16.37% -
ROE 4.59% 5.47% 6.80% 7.16% 9.08% 8.48% 7.39% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.74 31.67 32.06 31.78 34.64 30.99 26.63 10.03%
EPS 2.94 3.44 4.21 4.37 5.54 5.18 4.36 -23.08%
DPS 0.50 0.00 0.60 1.30 1.30 1.30 0.70 -20.07%
NAPS 0.64 0.63 0.62 0.61 0.61 0.61 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 807,693
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.57 31.47 31.83 31.50 34.27 30.66 26.35 10.40%
EPS 2.92 3.42 4.18 4.33 5.48 5.12 4.31 -22.84%
DPS 0.50 0.00 0.59 1.29 1.29 1.29 0.69 -19.30%
NAPS 0.6364 0.6259 0.6156 0.6046 0.6036 0.6035 0.5837 5.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.16 1.20 1.25 1.20 1.03 0.595 0.66 -
P/RPS 3.77 3.79 3.90 3.78 2.97 1.92 2.48 32.17%
P/EPS 39.46 34.85 29.67 27.49 18.59 11.50 15.14 89.27%
EY 2.53 2.87 3.37 3.64 5.38 8.70 6.60 -47.19%
DY 0.43 0.00 0.48 1.08 1.26 2.18 1.06 -45.17%
P/NAPS 1.81 1.90 2.02 1.97 1.69 0.98 1.12 37.67%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 18/08/23 12/05/23 24/02/23 17/11/22 17/08/22 12/05/22 -
Price 1.02 1.15 1.17 1.19 1.37 1.13 0.59 -
P/RPS 3.32 3.63 3.65 3.74 3.96 3.65 2.22 30.74%
P/EPS 34.69 33.40 27.77 27.26 24.72 21.83 13.54 87.12%
EY 2.88 2.99 3.60 3.67 4.04 4.58 7.39 -46.61%
DY 0.49 0.00 0.51 1.09 0.95 1.15 1.19 -44.62%
P/NAPS 1.59 1.83 1.89 1.95 2.25 1.85 1.00 36.18%

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