[TENAGA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 85.69%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 15,658,500 52,629,500 36,894,400 23,919,000 11,478,000 43,976,000 33,651,700 -39.98%
PBT 1,532,000 4,738,300 3,916,300 2,679,400 1,477,300 4,235,400 3,343,800 -40.59%
Tax -660,800 -873,600 -1,044,100 -855,900 -503,800 -619,000 -929,200 -20.34%
NP 871,200 3,864,700 2,872,200 1,823,500 973,500 3,616,400 2,414,600 -49.35%
-
NP to SH 893,100 3,661,800 2,784,000 1,780,200 958,700 3,592,700 2,380,800 -48.01%
-
Tax Rate 43.13% 18.44% 26.66% 31.94% 34.10% 14.61% 27.79% -
Total Cost 14,787,300 48,764,800 34,022,200 22,095,500 10,504,500 40,359,600 31,237,100 -39.28%
-
Net Worth 56,581,226 56,523,361 55,085,563 55,290,286 54,542,766 55,758,924 53,792,160 3.43%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,287,006 1,257,217 1,255,935 - 4,557,655 1,252,794 -
Div Payout % - 62.46% 45.16% 70.55% - 126.86% 52.62% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 56,581,226 56,523,361 55,085,563 55,290,286 54,542,766 55,758,924 53,792,160 3.43%
NOSH 5,726,091 5,726,091 5,726,091 5,726,091 5,704,653 5,704,653 5,704,653 0.25%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.56% 7.34% 7.78% 7.62% 8.48% 8.22% 7.18% -
ROE 1.58% 6.48% 5.05% 3.22% 1.76% 6.44% 4.43% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 273.46 920.50 645.61 418.98 201.20 771.91 590.95 -40.20%
EPS 15.60 64.05 48.72 31.18 16.81 63.06 41.81 -48.20%
DPS 0.00 40.00 22.00 22.00 0.00 80.00 22.00 -
NAPS 9.8813 9.886 9.6394 9.6851 9.5611 9.7873 9.4463 3.04%
Adjusted Per Share Value based on latest NOSH - 5,726,091
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 270.12 907.89 636.45 412.62 198.00 758.61 580.51 -39.98%
EPS 15.41 63.17 48.03 30.71 16.54 61.98 41.07 -48.00%
DPS 0.00 39.45 21.69 21.67 0.00 78.62 21.61 -
NAPS 9.7606 9.7506 9.5025 9.5379 9.4089 9.6187 9.2794 3.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 9.00 9.34 9.68 9.79 10.12 10.42 10.50 -
P/RPS 3.29 1.01 1.50 2.34 5.03 1.35 1.78 50.66%
P/EPS 57.70 14.58 19.87 31.39 60.22 16.52 25.11 74.22%
EY 1.73 6.86 5.03 3.19 1.66 6.05 3.98 -42.64%
DY 0.00 4.28 2.27 2.25 0.00 7.68 2.10 -
P/NAPS 0.91 0.94 1.00 1.01 1.06 1.06 1.11 -12.41%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 25/11/21 26/08/21 27/05/21 26/02/21 26/11/20 -
Price 9.25 9.00 9.38 10.30 9.96 10.10 10.96 -
P/RPS 3.38 0.98 1.45 2.46 4.95 1.31 1.85 49.50%
P/EPS 59.31 14.05 19.25 33.03 59.27 16.02 26.21 72.44%
EY 1.69 7.12 5.19 3.03 1.69 6.24 3.81 -41.86%
DY 0.00 4.44 2.35 2.14 0.00 7.92 2.01 -
P/NAPS 0.94 0.91 0.97 1.06 1.04 1.03 1.16 -13.09%

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