[TELADAN] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 275,079 256,419 196,905 49,538 77.08%
PBT 38,219 48,035 44,266 11,129 50.87%
Tax -11,176 -12,819 -11,529 -2,720 60.16%
NP 27,043 35,216 32,737 8,409 47.60%
-
NP to SH 27,101 35,216 32,737 8,409 47.71%
-
Tax Rate 29.24% 26.69% 26.04% 24.44% -
Total Cost 248,036 221,203 164,168 41,129 82.02%
-
Net Worth 518,204 492,118 467,072 367,215 12.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 4,047 10,468 - - -
Div Payout % 14.93% 29.73% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 518,204 492,118 467,072 367,215 12.16%
NOSH 809,857 807,693 805,298 644,238 7.92%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 9.83% 13.73% 16.63% 16.97% -
ROE 5.23% 7.16% 7.01% 2.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 33.97 31.78 24.45 7.69 64.08%
EPS 3.35 4.37 4.07 1.31 36.74%
DPS 0.50 1.30 0.00 0.00 -
NAPS 0.64 0.61 0.58 0.57 3.93%
Adjusted Per Share Value based on latest NOSH - 805,298
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 33.85 31.56 24.23 6.10 77.04%
EPS 3.34 4.33 4.03 1.03 48.01%
DPS 0.50 1.29 0.00 0.00 -
NAPS 0.6378 0.6057 0.5748 0.4519 12.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 - -
Price 1.02 1.20 0.605 0.00 -
P/RPS 3.00 3.78 2.47 0.00 -
P/EPS 30.47 27.49 14.88 0.00 -
EY 3.28 3.64 6.72 0.00 -
DY 0.49 1.08 0.00 0.00 -
P/NAPS 1.59 1.97 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 27/02/24 24/02/23 28/02/22 - -
Price 1.01 1.19 0.615 0.00 -
P/RPS 2.97 3.74 2.52 0.00 -
P/EPS 30.18 27.26 15.13 0.00 -
EY 3.31 3.67 6.61 0.00 -
DY 0.50 1.09 0.00 0.00 -
P/NAPS 1.58 1.95 1.06 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