[TENAGA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 15.76%

YoY- 12.23%

Quarter Report

Announcement 1QFY2023.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	53,066,900	52,553,200	51,897,600	50,502,400	50,867,700	71,829,600	69,597,600	-16.49%
YoY %	0.98%	1.26%	2.76%	-0.72%	-29.18%	3.21%	-	-
Horiz. %	76.25%	75.51%	74.57%	72.56%	73.09%	103.21%	100.00%	-
PBT	3,373,600	3,599,600	3,288,400	4,410,800	5,348,600	6,042,533	5,995,400	-31.77%
YoY %	-6.28%	9.46%	-25.45%	-17.53%	-11.48%	0.79%	-	-
Horiz. %	56.27%	60.04%	54.85%	73.57%	89.21%	100.79%	100.00%	-
Tax	-770,000	-827,333	-884,800	-687,200	-1,791,200	-2,376,533	-2,441,800	-53.57%
YoY %	6.93%	6.49%	-28.75%	61.63%	24.63%	2.67%	-	-
Horiz. %	31.53%	33.88%	36.24%	28.14%	73.36%	97.33%	100.00%	-
NP	2,603,600	2,772,266	2,403,600	3,723,600	3,557,400	3,666,000	3,553,600	-18.68%
YoY %	-6.08%	15.34%	-35.45%	4.67%	-2.96%	3.16%	-	-
Horiz. %	73.27%	78.01%	67.64%	104.78%	100.11%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,770,300	2,915,200	2,660,400	4,009,200	3,463,300	3,538,933	3,530,600	-14.89%
YoY %	-4.97%	9.58%	-33.64%	15.76%	-2.14%	0.24%	-	-
Horiz. %	78.47%	82.57%	75.35%	113.56%	98.09%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.82%	22.98%	26.91%	15.58%	33.49%	39.33%	40.73%	-
YoY %	-0.70%	-14.60%	72.72%	-53.48%	-14.85%	-3.44%	-	-
Horiz. %	56.03%	56.42%	66.07%	38.25%	82.22%	96.56%	100.00%	-
Total Cost	50,463,300	49,780,933	49,494,000	46,778,800	47,310,300	68,163,600	66,044,000	-16.38%
YoY %	1.37%	0.58%	5.80%	-1.12%	-30.59%	3.21%	-	-
Horiz. %	76.41%	75.38%	74.94%	70.83%	71.63%	103.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,668,477	57,761,953	57,994,981	57,847,770	58,367,948	57,290,902	58,107,800	0.64%
YoY %	1.57%	-0.40%	0.25%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	2,655,047	1,383,989	2,072,194	-	2,639,681	1,528,934	2,290,436	10.31%
YoY %	91.84%	-33.21%	0.00%	-	72.65%	-33.25%	-	-
Horiz. %	115.92%	60.42%	90.47%	-	115.25%	66.75%	100.00%	-
Div Payout %	95.84%	47.47%	77.89%	-	76.22%	43.20%	64.87%	-
YoY %	101.90%	-39.06%	0.00%	-	76.44%	-33.41%	-	-
Horiz. %	147.74%	73.18%	120.07%	-	117.50%	66.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	58,668,477	57,761,953	57,994,981	57,847,770	58,367,948	57,290,902	58,107,800	0.64%
YoY %	1.57%	-0.40%	0.25%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-
NOSH	5,787,331	5,787,331	5,787,331	5,753,077	5,753,077	5,753,077	5,726,091	0.70%
YoY %	0.00%	0.00%	0.60%	0.00%	0.00%	0.47%	-	-
Horiz. %	101.07%	101.07%	101.07%	100.47%	100.47%	100.47%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	4.91%	5.28%	4.63%	7.37%	6.99%	5.10%	5.11%	-
YoY %	-7.01%	14.04%	-37.18%	5.44%	37.06%	-0.20%	-	-
Horiz. %	96.09%	103.33%	90.61%	144.23%	136.79%	99.80%	100.00%	-
ROE	4.72%	5.05%	4.59%	6.93%	5.93%	6.18%	6.08%	-
YoY %	-6.53%	10.02%	-33.77%	16.86%	-4.05%	1.64%	-	-
Horiz. %	77.63%	83.06%	75.49%	113.98%	97.53%	101.64%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	919.41	911.33	901.61	877.83	886.44	1,252.80	1,215.45	-16.93%
YoY %	0.89%	1.08%	2.71%	-0.97%	-29.24%	3.07%	-	-
Horiz. %	75.64%	74.98%	74.18%	72.22%	72.93%	103.07%	100.00%	-
EPS	48.00	50.55	46.22	69.68	60.35	61.72	61.66	-15.33%
YoY %	-5.04%	9.37%	-33.67%	15.46%	-2.22%	0.10%	-	-
Horiz. %	77.85%	81.98%	74.96%	113.01%	97.88%	100.10%	100.00%	-
DPS	46.00	24.00	36.00	0.00	46.00	26.67	40.00	9.73%
YoY %	91.67%	-33.33%	0.00%	0.00%	72.48%	-33.32%	-	-
Horiz. %	115.00%	60.00%	90.00%	0.00%	115.00%	66.68%	100.00%	-
NAPS	10.1646	10.0166	10.0754	10.0551	10.1714	9.9923	10.1479	0.10%
YoY %	1.48%	-0.58%	0.20%	-1.14%	1.79%	-1.53%	-	-
Horiz. %	100.16%	98.71%	99.29%	99.09%	100.23%	98.47%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 5,753,077
RPS	915.43	906.57	895.26	871.19	877.49	1,239.10	1,200.59	-16.49%
YoY %	0.98%	1.26%	2.76%	-0.72%	-29.18%	3.21%	-	-
Horiz. %	76.25%	75.51%	74.57%	72.56%	73.09%	103.21%	100.00%	-
EPS	47.79	50.29	45.89	69.16	59.74	61.05	60.90	-14.88%
YoY %	-4.97%	9.59%	-33.65%	15.77%	-2.15%	0.25%	-	-
Horiz. %	78.47%	82.58%	75.35%	113.56%	98.10%	100.25%	100.00%	-
DPS	45.80	23.87	35.75	0.00	45.54	26.37	39.51	10.32%
YoY %	91.87%	-33.23%	0.00%	0.00%	72.70%	-33.26%	-	-
Horiz. %	115.92%	60.42%	90.48%	0.00%	115.26%	66.74%	100.00%	-
NAPS	10.1206	9.9642	10.0044	9.979	10.0688	9.883	10.0239	0.64%
YoY %	1.57%	-0.40%	0.25%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	10.04	9.99	9.05	9.23	9.63	8.05	7.98	-
P/RPS	1.09	1.10	1.00	1.05	1.09	0.64	0.66	39.59%
YoY %	-0.91%	10.00%	-4.76%	-3.67%	70.31%	-3.03%	-	-
Horiz. %	165.15%	166.67%	151.52%	159.09%	165.15%	96.97%	100.00%	-
P/EPS	20.92	19.76	19.58	13.24	15.96	13.04	12.94	37.62%
YoY %	5.87%	0.92%	47.89%	-17.04%	22.39%	0.77%	-	-
Horiz. %	161.67%	152.70%	151.31%	102.32%	123.34%	100.77%	100.00%	-
EY	4.78	5.06	5.11	7.55	6.27	7.67	7.73	-27.35%
YoY %	-5.53%	-0.98%	-32.32%	20.41%	-18.25%	-0.78%	-	-
Horiz. %	61.84%	65.46%	66.11%	97.67%	81.11%	99.22%	100.00%	-
DY	4.58	2.40	3.98	0.00	4.78	3.31	5.01	-5.79%
YoY %	90.83%	-39.70%	0.00%	0.00%	44.41%	-33.93%	-	-
Horiz. %	91.42%	47.90%	79.44%	0.00%	95.41%	66.07%	100.00%	-
P/NAPS	0.99	1.00	0.90	0.92	0.95	0.81	0.79	16.18%
YoY %	-1.00%	11.11%	-2.17%	-3.16%	17.28%	2.53%	-	-
Horiz. %	125.32%	126.58%	113.92%	116.46%	120.25%	102.53%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	24/11/23	25/08/23	29/05/23	27/02/23	23/11/22	30/08/22	-
Price	11.42	10.00	9.97	9.75	9.64	8.42	8.99	-
P/RPS	1.24	1.10	1.11	1.11	1.09	0.67	0.74	40.94%
YoY %	12.73%	-0.90%	0.00%	1.83%	62.69%	-9.46%	-	-
Horiz. %	167.57%	148.65%	150.00%	150.00%	147.30%	90.54%	100.00%	-
P/EPS	23.79	19.78	21.57	13.99	15.97	13.64	14.58	38.47%
YoY %	20.27%	-8.30%	54.18%	-12.40%	17.08%	-6.45%	-	-
Horiz. %	163.17%	135.67%	147.94%	95.95%	109.53%	93.55%	100.00%	-
EY	4.20	5.06	4.64	7.15	6.26	7.33	6.86	-27.83%
YoY %	-17.00%	9.05%	-35.10%	14.22%	-14.60%	6.85%	-	-
Horiz. %	61.22%	73.76%	67.64%	104.23%	91.25%	106.85%	100.00%	-
DY	4.03	2.40	3.61	0.00	4.77	3.17	4.45	-6.37%
YoY %	67.92%	-33.52%	0.00%	0.00%	50.47%	-28.76%	-	-
Horiz. %	90.56%	53.93%	81.12%	0.00%	107.19%	71.24%	100.00%	-
P/NAPS	1.12	1.00	0.99	0.97	0.95	0.84	0.89	16.51%
YoY %	12.00%	1.01%	2.06%	2.11%	13.10%	-5.62%	-	-
Horiz. %	125.84%	112.36%	111.24%	108.99%	106.74%	94.38%	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