[TENAGA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -3.33%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 45,090,600 46,618,000 50,939,700 51,683,466 52,241,600 52,979,200 50,392,500 -7.14%
PBT 4,122,200 4,065,600 5,477,700 6,270,533 6,312,800 8,294,400 5,046,600 -12.62%
Tax -1,296,800 -1,118,800 -1,032,700 -1,122,666 -1,010,200 -2,209,600 -1,301,600 -0.24%
NP 2,825,400 2,946,800 4,445,000 5,147,866 5,302,600 6,084,800 3,745,000 -17.14%
-
NP to SH 2,742,400 2,871,600 4,529,200 5,167,866 5,346,000 6,227,200 3,723,700 -18.46%
-
Tax Rate 31.46% 27.52% 18.85% 17.90% 16.00% 26.64% 25.79% -
Total Cost 42,265,200 43,671,200 46,494,700 46,535,600 46,939,000 46,894,400 46,647,500 -6.37%
-
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.66%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,503,343 - 5,686,888 2,274,755 3,412,133 - 3,023,068 -11.82%
Div Payout % 91.28% - 125.56% 44.02% 63.83% - 81.18% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.66%
NOSH 5,704,596 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 0.20%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.27% 6.32% 8.73% 9.96% 10.15% 11.49% 7.43% -
ROE 5.03% 5.26% 7.81% 9.01% 9.14% 10.79% 6.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 792.53 819.75 895.74 908.82 918.63 931.60 887.97 -7.30%
EPS 48.20 50.48 79.64 90.88 94.00 109.52 65.62 -18.60%
DPS 44.00 0.00 100.00 40.00 60.00 0.00 53.27 -11.97%
NAPS 9.5923 9.5989 10.1957 10.0904 10.2865 10.1455 10.1704 -3.82%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 775.69 801.97 876.31 889.11 898.71 911.40 866.90 -7.14%
EPS 47.18 49.40 77.92 88.90 91.97 107.13 64.06 -18.46%
DPS 43.06 0.00 97.83 39.13 58.70 0.00 52.01 -11.83%
NAPS 9.3885 9.3907 9.9746 9.8716 10.0634 9.9255 9.929 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.62 12.02 13.26 13.64 13.84 12.66 13.60 -
P/RPS 1.47 1.47 1.48 1.50 1.51 1.36 1.53 -2.63%
P/EPS 24.11 23.80 16.65 15.01 14.72 11.56 20.73 10.60%
EY 4.15 4.20 6.01 6.66 6.79 8.65 4.82 -9.50%
DY 3.79 0.00 7.54 2.93 4.34 0.00 3.92 -2.22%
P/NAPS 1.21 1.25 1.30 1.35 1.35 1.25 1.34 -6.58%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 28/05/19 28/02/19 -
Price 10.86 11.92 12.10 13.56 13.96 11.66 13.42 -
P/RPS 1.37 1.45 1.35 1.49 1.52 1.25 1.51 -6.28%
P/EPS 22.53 23.61 15.19 14.92 14.85 10.65 20.45 6.67%
EY 4.44 4.24 6.58 6.70 6.73 9.39 4.89 -6.23%
DY 4.05 0.00 8.26 2.95 4.30 0.00 3.97 1.34%
P/NAPS 1.13 1.24 1.19 1.34 1.36 1.15 1.32 -9.85%

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