[TENAGA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.24%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 51,897,600 50,502,400 50,867,700 71,829,600 69,597,600 62,634,000 52,629,500 -0.93%
PBT 3,288,400 4,410,800 5,348,600 6,042,533 5,995,400 6,128,000 4,738,300 -21.66%
Tax -884,800 -687,200 -1,791,200 -2,376,533 -2,441,800 -2,643,200 -873,600 0.85%
NP 2,403,600 3,723,600 3,557,400 3,666,000 3,553,600 3,484,800 3,864,700 -27.20%
-
NP to SH 2,660,400 4,009,200 3,463,300 3,538,933 3,530,600 3,572,400 3,661,800 -19.23%
-
Tax Rate 26.91% 15.58% 33.49% 39.33% 40.73% 43.13% 18.44% -
Total Cost 49,494,000 46,778,800 47,310,300 68,163,600 66,044,000 59,149,200 48,764,800 0.99%
-
Net Worth 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 56,581,226 56,523,361 1.73%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,072,194 - 2,639,681 1,528,934 2,290,436 - 2,287,006 -6.38%
Div Payout % 77.89% - 76.22% 43.20% 64.87% - 62.46% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 56,581,226 56,523,361 1.73%
NOSH 5,787,331 5,753,077 5,753,077 5,753,077 5,726,091 5,726,091 5,726,091 0.71%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.63% 7.37% 6.99% 5.10% 5.11% 5.56% 7.34% -
ROE 4.59% 6.93% 5.93% 6.18% 6.08% 6.31% 6.48% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 901.61 877.83 886.44 1,252.80 1,215.45 1,093.84 920.50 -1.37%
EPS 46.22 69.68 60.35 61.72 61.66 62.40 64.05 -19.59%
DPS 36.00 0.00 46.00 26.67 40.00 0.00 40.00 -6.80%
NAPS 10.0754 10.0551 10.1714 9.9923 10.1479 9.8813 9.886 1.27%
Adjusted Per Share Value based on latest NOSH - 5,753,077
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 892.79 868.79 875.08 1,235.68 1,197.29 1,077.49 905.38 -0.93%
EPS 45.77 68.97 59.58 60.88 60.74 61.46 62.99 -19.22%
DPS 35.65 0.00 45.41 26.30 39.40 0.00 39.34 -6.37%
NAPS 9.9769 9.9515 10.041 9.8557 9.9963 9.7337 9.7237 1.73%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 9.05 9.23 9.63 8.05 7.98 9.00 9.34 -
P/RPS 1.00 1.05 1.09 0.64 0.66 0.82 1.01 -0.66%
P/EPS 19.58 13.24 15.96 13.04 12.94 14.43 14.58 21.78%
EY 5.11 7.55 6.27 7.67 7.73 6.93 6.86 -17.87%
DY 3.98 0.00 4.78 3.31 5.01 0.00 4.28 -4.74%
P/NAPS 0.90 0.92 0.95 0.81 0.79 0.91 0.94 -2.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 27/02/23 23/11/22 30/08/22 30/05/22 24/02/22 -
Price 9.97 9.75 9.64 8.42 8.99 9.25 9.00 -
P/RPS 1.11 1.11 1.09 0.67 0.74 0.85 0.98 8.68%
P/EPS 21.57 13.99 15.97 13.64 14.58 14.83 14.05 33.18%
EY 4.64 7.15 6.26 7.33 6.86 6.74 7.12 -24.89%
DY 3.61 0.00 4.77 3.17 4.45 0.00 4.44 -12.92%
P/NAPS 0.99 0.97 0.95 0.84 0.89 0.94 0.91 5.79%

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