[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	758.61	774.01	777.84	804.18	878.74	891.57	901.19	-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	61.98	54.76	47.31	49.54	78.13	89.15	92.22	-23.18%
YoY %	13.18%	15.75%	-4.50%	-36.59%	-12.36%	-3.33%	-	-
Horiz. %	67.21%	59.38%	51.30%	53.72%	84.72%	96.67%	100.00%	-
DPS	78.62	28.82	43.18	0.00	98.10	39.24	58.86	21.17%
YoY %	172.80%	-33.26%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	133.57%	48.96%	73.36%	0.00%	166.67%	66.67%	100.00%	-
NAPS	9.6187	9.2794	9.4144	9.4167	10.0022	9.8989	10.0912	-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
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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos