[TELADAN] YoY Cumulative Quarter 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- 39.48%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
TELADAN's Result
TELADAN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 275,079 256,419 196,905 149,566 232,988 4.23%
PBT 38,219 48,035 44,266 34,476 55,337 -8.83%
Tax -11,176 -12,819 -11,529 -9,197 -11,935 -1.62%
NP 27,043 35,216 32,737 25,279 43,402 -11.14%
-
NP to SH 27,101 35,216 32,737 25,279 43,402 -11.09%
-
Tax Rate 29.24% 26.69% 26.04% 26.68% 21.57% -
Total Cost 248,036 221,203 164,168 124,287 189,586 6.94%
-
Net Worth 518,204 492,118 467,072 367,215 341,291 10.99%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 4,048 10,487 8,052 - - -
Div Payout % 14.94% 29.78% 24.60% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 518,204 492,118 467,072 367,215 341,291 10.99%
NOSH 809,857 807,693 805,298 644,238 643,946 5.89%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 9.83% 13.73% 16.63% 16.90% 18.63% -
ROE 5.23% 7.16% 7.01% 6.88% 12.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 33.97 31.78 24.45 23.22 36.18 -1.56%
EPS 3.35 4.37 4.07 3.92 6.74 -16.02%
DPS 0.50 1.30 1.00 0.00 0.00 -
NAPS 0.64 0.61 0.58 0.57 0.53 4.82%
Adjusted Per Share Value based on latest NOSH - 805,298
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 33.78 31.49 24.18 18.37 28.61 4.23%
EPS 3.33 4.32 4.02 3.10 5.33 -11.08%
DPS 0.50 1.29 0.99 0.00 0.00 -
NAPS 0.6364 0.6043 0.5736 0.4509 0.4191 10.99%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 - - -
Price 1.02 1.20 0.605 0.00 0.00 -
P/RPS 3.00 3.78 2.47 0.00 0.00 -
P/EPS 30.47 27.49 14.88 0.00 0.00 -
EY 3.28 3.64 6.72 0.00 0.00 -
DY 0.49 1.08 1.65 0.00 0.00 -
P/NAPS 1.59 1.97 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 27/02/24 24/02/23 28/02/22 12/03/21 - -
Price 1.01 1.19 0.615 0.00 0.00 -
P/RPS 2.97 3.74 2.52 0.00 0.00 -
P/EPS 30.18 27.26 15.13 0.00 0.00 -
EY 3.31 3.67 6.61 0.00 0.00 -
DY 0.50 1.09 1.63 0.00 0.00 -
P/NAPS 1.58 1.95 1.06 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