[TENAGA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

10-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -36.6%

YoY- -53.89%

Quarter Report

Announcement Q1 FY2020.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	43,976,000	44,868,933	45,090,600	46,618,000	50,939,700	51,683,466	52,241,600	-10.80%
YoY %	-1.99%	-0.49%	-3.28%	-8.48%	-1.44%	-1.07%	-	-
Horiz. %	84.18%	85.89%	86.31%	89.24%	97.51%	98.93%	100.00%	-
PBT	4,235,400	4,458,400	4,122,200	4,065,600	5,477,700	6,270,533	6,312,800	-23.26%
YoY %	-5.00%	8.16%	1.39%	-25.78%	-12.64%	-0.67%	-	-
Horiz. %	67.09%	70.62%	65.30%	64.40%	86.77%	99.33%	100.00%	-
Tax	-619,000	-1,238,933	-1,296,800	-1,118,800	-1,032,700	-1,122,666	-1,010,200	-27.75%
YoY %	50.04%	4.46%	-15.91%	-8.34%	8.01%	-11.13%	-	-
Horiz. %	61.27%	122.64%	128.37%	110.75%	102.23%	111.13%	100.00%	-
NP	3,616,400	3,219,466	2,825,400	2,946,800	4,445,000	5,147,866	5,302,600	-22.42%
YoY %	12.33%	13.95%	-4.12%	-33.71%	-13.65%	-2.92%	-	-
Horiz. %	68.20%	60.71%	53.28%	55.57%	83.83%	97.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,592,700	3,174,400	2,742,400	2,871,600	4,529,200	5,167,866	5,346,000	-23.18%
YoY %	13.18%	15.75%	-4.50%	-36.60%	-12.36%	-3.33%	-	-
Horiz. %	67.20%	59.38%	51.30%	53.71%	84.72%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.61%	27.79%	31.46%	27.52%	18.85%	17.90%	16.00%	-
YoY %	-47.43%	-11.67%	14.32%	45.99%	5.31%	11.87%	-	-
Horiz. %	91.31%	173.69%	196.62%	172.00%	117.81%	111.87%	100.00%	-
Total Cost	40,359,600	41,649,466	42,265,200	43,671,200	46,494,700	46,535,600	46,939,000	-9.53%
YoY %	-3.10%	-1.46%	-3.22%	-6.07%	-0.09%	-0.86%	-	-
Horiz. %	85.98%	88.73%	90.04%	93.04%	99.05%	99.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,758,924	53,792,160	54,574,606	54,587,875	57,981,810	57,382,980	58,498,181	-3.13%
YoY %	3.66%	-1.43%	-0.02%	-5.85%	1.04%	-1.91%	-	-
Horiz. %	95.32%	91.96%	93.29%	93.32%	99.12%	98.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	4,557,655	1,670,393	2,503,343	-	5,686,888	2,274,755	3,412,133	21.17%
YoY %	172.85%	-33.27%	0.00%	-	150.00%	-33.33%	-	-
Horiz. %	133.57%	48.95%	73.37%	-	166.67%	66.67%	100.00%	-
Div Payout %	126.86%	52.62%	91.28%	-	125.56%	44.02%	63.83%	-
YoY %	141.09%	-42.35%	0.00%	-	185.23%	-31.04%	-	-
Horiz. %	198.75%	82.44%	143.00%	-	196.71%	68.96%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	55,758,924	53,792,160	54,574,606	54,587,875	57,981,810	57,382,980	58,498,181	-3.13%
YoY %	3.66%	-1.43%	-0.02%	-5.85%	1.04%	-1.91%	-	-
Horiz. %	95.32%	91.96%	93.29%	93.32%	99.12%	98.09%	100.00%	-
NOSH	5,704,653	5,704,653	5,704,596	5,686,888	5,686,888	5,686,888	5,686,888	0.20%
YoY %	0.00%	0.00%	0.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.31%	100.31%	100.31%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	8.22%	7.18%	6.27%	6.32%	8.73%	9.96%	10.15%	-
YoY %	14.48%	14.51%	-0.79%	-27.61%	-12.35%	-1.87%	-	-
Horiz. %	80.99%	70.74%	61.77%	62.27%	86.01%	98.13%	100.00%	-
ROE	6.44%	5.90%	5.03%	5.26%	7.81%	9.01%	9.14%	-
YoY %	9.15%	17.30%	-4.37%	-32.65%	-13.32%	-1.42%	-	-
Horiz. %	70.46%	64.55%	55.03%	57.55%	85.45%	98.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	771.91	787.93	792.53	819.75	895.74	908.82	918.63	-10.90%
YoY %	-2.03%	-0.58%	-3.32%	-8.48%	-1.44%	-1.07%	-	-
Horiz. %	84.03%	85.77%	86.27%	89.24%	97.51%	98.93%	100.00%	-
EPS	63.06	55.75	48.20	50.48	79.64	90.88	94.00	-23.27%
YoY %	13.11%	15.66%	-4.52%	-36.61%	-12.37%	-3.32%	-	-
Horiz. %	67.09%	59.31%	51.28%	53.70%	84.72%	96.68%	100.00%	-
DPS	80.00	29.33	44.00	0.00	100.00	40.00	60.00	21.03%
YoY %	172.76%	-33.34%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	133.33%	48.88%	73.33%	0.00%	166.67%	66.67%	100.00%	-
NAPS	9.7873	9.4463	9.5923	9.5989	10.1957	10.0904	10.2865	-3.24%
YoY %	3.61%	-1.52%	-0.07%	-5.85%	1.04%	-1.91%	-	-
Horiz. %	95.15%	91.83%	93.25%	93.32%	99.12%	98.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	759.87	775.30	779.13	805.52	880.19	893.04	902.69	-10.80%
YoY %	-1.99%	-0.49%	-3.28%	-8.48%	-1.44%	-1.07%	-	-
Horiz. %	84.18%	85.89%	86.31%	89.24%	97.51%	98.93%	100.00%	-
EPS	62.08	54.85	47.39	49.62	78.26	89.30	92.37	-23.18%
YoY %	13.18%	15.74%	-4.49%	-36.60%	-12.36%	-3.32%	-	-
Horiz. %	67.21%	59.38%	51.30%	53.72%	84.72%	96.68%	100.00%	-
DPS	78.75	28.86	43.26	0.00	98.26	39.31	58.96	21.17%
YoY %	172.87%	-33.29%	0.00%	0.00%	149.96%	-33.33%	-	-
Horiz. %	133.57%	48.95%	73.37%	0.00%	166.66%	66.67%	100.00%	-
NAPS	9.6347	9.2948	9.43	9.4323	10.0187	9.9153	10.108	-3.13%
YoY %	3.66%	-1.43%	-0.02%	-5.85%	1.04%	-1.91%	-	-
Horiz. %	95.32%	91.95%	93.29%	93.32%	99.12%	98.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	10.42	10.50	11.62	12.02	13.26	13.64	13.84	-
P/RPS	1.35	1.33	1.47	1.47	1.48	1.50	1.51	-7.16%
YoY %	1.50%	-9.52%	0.00%	-0.68%	-1.33%	-0.66%	-	-
Horiz. %	89.40%	88.08%	97.35%	97.35%	98.01%	99.34%	100.00%	-
P/EPS	16.52	18.84	24.11	23.80	16.65	15.01	14.72	7.95%
YoY %	-12.31%	-21.86%	1.30%	42.94%	10.93%	1.97%	-	-
Horiz. %	112.23%	127.99%	163.79%	161.68%	113.11%	101.97%	100.00%	-
EY	6.05	5.31	4.15	4.20	6.01	6.66	6.79	-7.37%
YoY %	13.94%	27.95%	-1.19%	-30.12%	-9.76%	-1.91%	-	-
Horiz. %	89.10%	78.20%	61.12%	61.86%	88.51%	98.09%	100.00%	-
DY	7.68	2.79	3.79	0.00	7.54	2.93	4.34	46.04%
YoY %	175.27%	-26.39%	0.00%	0.00%	157.34%	-32.49%	-	-
Horiz. %	176.96%	64.29%	87.33%	0.00%	173.73%	67.51%	100.00%	-
P/NAPS	1.06	1.11	1.21	1.25	1.30	1.35	1.35	-14.82%
YoY %	-4.50%	-8.26%	-3.20%	-3.85%	-3.70%	0.00%	-	-
Horiz. %	78.52%	82.22%	89.63%	92.59%	96.30%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	26/11/20	28/08/20	10/06/20	28/02/20	27/11/19	30/08/19	-
Price	10.10	10.96	10.86	11.92	12.10	13.56	13.96	-
P/RPS	1.31	1.39	1.37	1.45	1.35	1.49	1.52	-9.39%
YoY %	-5.76%	1.46%	-5.52%	7.41%	-9.40%	-1.97%	-	-
Horiz. %	86.18%	91.45%	90.13%	95.39%	88.82%	98.03%	100.00%	-
P/EPS	16.02	19.66	22.53	23.61	15.19	14.92	14.85	5.16%
YoY %	-18.51%	-12.74%	-4.57%	55.43%	1.81%	0.47%	-	-
Horiz. %	107.88%	132.39%	151.72%	158.99%	102.29%	100.47%	100.00%	-
EY	6.24	5.09	4.44	4.24	6.58	6.70	6.73	-4.89%
YoY %	22.59%	14.64%	4.72%	-35.56%	-1.79%	-0.45%	-	-
Horiz. %	92.72%	75.63%	65.97%	63.00%	97.77%	99.55%	100.00%	-
DY	7.92	2.68	4.05	0.00	8.26	2.95	4.30	49.98%
YoY %	195.52%	-33.83%	0.00%	0.00%	180.00%	-31.40%	-	-
Horiz. %	184.19%	62.33%	94.19%	0.00%	192.09%	68.60%	100.00%	-
P/NAPS	1.03	1.16	1.13	1.24	1.19	1.34	1.36	-16.84%
YoY %	-11.21%	2.65%	-8.87%	4.20%	-11.19%	-1.47%	-	-
Horiz. %	75.74%	85.29%	83.09%	91.18%	87.50%	98.53%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

380

PTRANS

PERAK TRANSIT BERHAD

351

HLIND

HONG LEONG INDUSTRIES BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

217

GENTING

GENTING BHD

176

MBSB

MALAYSIA BUILDING SOCIETY BHD

165

PBBANK

PUBLIC BANK BHD

148

TOPGLOV

TOP GLOVE CORPORATION BHD

142

DNEX

DAGANG NEXCHANGE BERHAD

141

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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