[TENAGA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -27.61%

YoY- 35.13%

Quarter Report

Announcement Q4 FY2018.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	51,683,466	52,241,600	52,979,200	50,392,500	50,460,933	49,543,800	49,096,000	3.48%
YoY %	-1.07%	-1.39%	5.13%	-0.14%	1.85%	0.91%	-	-
Horiz. %	105.27%	106.41%	107.91%	102.64%	102.78%	100.91%	100.00%	-
PBT	6,270,533	6,312,800	8,294,400	5,046,600	6,458,533	7,878,600	9,661,600	-25.01%
YoY %	-0.67%	-23.89%	64.36%	-21.86%	-18.02%	-18.45%	-	-
Horiz. %	64.90%	65.34%	85.85%	52.23%	66.85%	81.55%	100.00%	-
Tax	-1,122,666	-1,010,200	-2,209,600	-1,301,600	-1,263,066	-1,108,200	-1,194,400	-4.04%
YoY %	-11.13%	54.28%	-69.76%	-3.05%	-13.97%	7.22%	-	-
Horiz. %	93.99%	84.58%	185.00%	108.98%	105.75%	92.78%	100.00%	-
NP	5,147,866	5,302,600	6,084,800	3,745,000	5,195,466	6,770,400	8,467,200	-28.21%
YoY %	-2.92%	-12.85%	62.48%	-27.92%	-23.26%	-20.04%	-	-
Horiz. %	60.80%	62.63%	71.86%	44.23%	61.36%	79.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,167,866	5,346,000	6,227,200	3,723,700	5,144,000	6,714,000	8,478,800	-28.09%
YoY %	-3.33%	-14.15%	67.23%	-27.61%	-23.38%	-20.81%	-	-
Horiz. %	60.95%	63.05%	73.44%	43.92%	60.67%	79.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	16.00%	26.64%	25.79%	19.56%	14.07%	12.36%	-
YoY %	11.87%	-39.94%	3.30%	31.85%	39.02%	13.83%	-	-
Horiz. %	144.82%	129.45%	215.53%	208.66%	158.25%	113.83%	100.00%	-
Total Cost	46,535,600	46,939,000	46,894,400	46,647,500	45,265,466	42,773,400	40,628,800	9.46%
YoY %	-0.86%	0.10%	0.53%	3.05%	5.83%	5.28%	-	-
Horiz. %	114.54%	115.53%	115.42%	114.81%	111.41%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,382,980	58,498,181	57,696,331	57,716,936	57,861,523	58,929,439	57,803,260	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.82%	99.85%	100.10%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	2,274,755	3,412,133	-	3,023,068	2,289,568	3,432,716	-	-
YoY %	-33.33%	0.00%	-	32.04%	-33.30%	0.00%	-	-
Horiz. %	66.27%	99.40%	-	88.07%	66.70%	100.00%	-	-
Div Payout %	44.02%	63.83%	-	81.18%	44.51%	51.13%	-	-
YoY %	-31.04%	0.00%	-	82.39%	-12.95%	0.00%	-	-
Horiz. %	86.09%	124.84%	-	158.77%	87.05%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	57,382,980	58,498,181	57,696,331	57,716,936	57,861,523	58,929,439	57,803,260	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.82%	99.85%	100.10%	101.95%	100.00%	-
NOSH	5,686,888	5,686,888	5,686,888	5,686,888	5,678,180	5,678,180	5,665,986	0.24%
YoY %	0.00%	0.00%	0.00%	0.15%	0.00%	0.22%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.22%	100.22%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	9.96%	10.15%	11.49%	7.43%	10.30%	13.67%	17.25%	-
YoY %	-1.87%	-11.66%	54.64%	-27.86%	-24.65%	-20.75%	-	-
Horiz. %	57.74%	58.84%	66.61%	43.07%	59.71%	79.25%	100.00%	-
ROE	9.01%	9.14%	10.79%	6.45%	8.89%	11.39%	14.67%	-
YoY %	-1.42%	-15.29%	67.29%	-27.45%	-21.95%	-22.36%	-	-
Horiz. %	61.42%	62.30%	73.55%	43.97%	60.60%	77.64%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	908.82	918.63	931.60	887.97	889.51	873.76	866.50	3.22%
YoY %	-1.07%	-1.39%	4.91%	-0.17%	1.80%	0.84%	-	-
Horiz. %	104.88%	106.02%	107.51%	102.48%	102.66%	100.84%	100.00%	-
EPS	90.88	94.00	109.52	65.62	90.68	118.40	149.64	-28.26%
YoY %	-3.32%	-14.17%	66.90%	-27.64%	-23.41%	-20.88%	-	-
Horiz. %	60.73%	62.82%	73.19%	43.85%	60.60%	79.12%	100.00%	-
DPS	40.00	60.00	0.00	53.27	40.36	60.54	0.00	-
YoY %	-33.33%	0.00%	0.00%	31.99%	-33.33%	0.00%	-	-
Horiz. %	66.07%	99.11%	0.00%	87.99%	66.67%	100.00%	-	-
NAPS	10.0904	10.2865	10.1455	10.1704	10.1997	10.3929	10.2018	-0.72%
YoY %	-1.91%	1.39%	-0.24%	-0.29%	-1.86%	1.87%	-	-
Horiz. %	98.91%	100.83%	99.45%	99.69%	99.98%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	893.04	902.69	915.43	870.74	871.92	856.07	848.34	3.47%
YoY %	-1.07%	-1.39%	5.13%	-0.14%	1.85%	0.91%	-	-
Horiz. %	105.27%	106.41%	107.91%	102.64%	102.78%	100.91%	100.00%	-
EPS	89.30	92.37	107.60	64.34	88.88	116.01	146.51	-28.09%
YoY %	-3.32%	-14.15%	67.24%	-27.61%	-23.39%	-20.82%	-	-
Horiz. %	60.95%	63.05%	73.44%	43.92%	60.66%	79.18%	100.00%	-
DPS	39.31	58.96	0.00	52.24	39.56	59.31	0.00	-
YoY %	-33.33%	0.00%	0.00%	32.05%	-33.30%	0.00%	-	-
Horiz. %	66.28%	99.41%	0.00%	88.08%	66.70%	100.00%	-	-
NAPS	9.9153	10.108	9.9694	9.973	9.998	10.1825	9.9879	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.81%	99.85%	100.10%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	13.64	13.84	12.66	13.60	15.46	14.64	16.24	-
P/RPS	1.50	1.51	1.36	1.53	1.74	1.68	1.87	-13.65%
YoY %	-0.66%	11.03%	-11.11%	-12.07%	3.57%	-10.16%	-	-
Horiz. %	80.21%	80.75%	72.73%	81.82%	93.05%	89.84%	100.00%	-
P/EPS	15.01	14.72	11.56	20.73	17.05	12.36	10.85	24.13%
YoY %	1.97%	27.34%	-44.24%	21.58%	37.94%	13.92%	-	-
Horiz. %	138.34%	135.67%	106.54%	191.06%	157.14%	113.92%	100.00%	-
EY	6.66	6.79	8.65	4.82	5.87	8.09	9.21	-19.41%
YoY %	-1.91%	-21.50%	79.46%	-17.89%	-27.44%	-12.16%	-	-
Horiz. %	72.31%	73.72%	93.92%	52.33%	63.74%	87.84%	100.00%	-
DY	2.93	4.34	0.00	3.92	2.61	4.14	0.00	-
YoY %	-32.49%	0.00%	0.00%	50.19%	-36.96%	0.00%	-	-
Horiz. %	70.77%	104.83%	0.00%	94.69%	63.04%	100.00%	-	-
P/NAPS	1.35	1.35	1.25	1.34	1.52	1.41	1.59	-10.32%
YoY %	0.00%	8.00%	-6.72%	-11.84%	7.80%	-11.32%	-	-
Horiz. %	84.91%	84.91%	78.62%	84.28%	95.60%	88.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	30/08/19	28/05/19	28/02/19	27/11/18	30/08/18	25/05/18	-
Price	13.56	13.96	11.66	13.42	14.72	15.68	15.04	-
P/RPS	1.49	1.52	1.25	1.51	1.65	1.79	1.74	-9.81%
YoY %	-1.97%	21.60%	-17.22%	-8.48%	-7.82%	2.87%	-	-
Horiz. %	85.63%	87.36%	71.84%	86.78%	94.83%	102.87%	100.00%	-
P/EPS	14.92	14.85	10.65	20.45	16.23	13.24	10.05	30.10%
YoY %	0.47%	39.44%	-47.92%	26.00%	22.58%	31.74%	-	-
Horiz. %	148.46%	147.76%	105.97%	203.48%	161.49%	131.74%	100.00%	-
EY	6.70	6.73	9.39	4.89	6.16	7.55	9.95	-23.15%
YoY %	-0.45%	-28.33%	92.02%	-20.62%	-18.41%	-24.12%	-	-
Horiz. %	67.34%	67.64%	94.37%	49.15%	61.91%	75.88%	100.00%	-
DY	2.95	4.30	0.00	3.97	2.74	3.86	0.00	-
YoY %	-31.40%	0.00%	0.00%	44.89%	-29.02%	0.00%	-	-
Horiz. %	76.42%	111.40%	0.00%	102.85%	70.98%	100.00%	-	-
P/NAPS	1.34	1.36	1.15	1.32	1.44	1.51	1.47	-5.98%
YoY %	-1.47%	18.26%	-12.88%	-8.33%	-4.64%	2.72%	-	-
Horiz. %	91.16%	92.52%	78.23%	89.80%	97.96%	102.72%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

318

MPI

MALAYSIAN PACIFIC INDUSTRIES

312

HLIND

HONG LEONG INDUSTRIES BHD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

143

MYEG

MY E.G. SERVICES BHD

112

PBBANK

PUBLIC BANK BHD

112

SAPNRG

SAPURA ENERGY BERHAD

103

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More