[TENAGA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.53%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 53,872,200 34,798,800 15,658,500 52,629,500 36,894,400 23,919,000 11,478,000 180.06%
PBT 4,531,900 2,997,700 1,532,000 4,738,300 3,916,300 2,679,400 1,477,300 110.98%
Tax -1,782,400 -1,220,900 -660,800 -873,600 -1,044,100 -855,900 -503,800 132.00%
NP 2,749,500 1,776,800 871,200 3,864,700 2,872,200 1,823,500 973,500 99.68%
-
NP to SH 2,654,200 1,765,300 893,100 3,661,800 2,784,000 1,780,200 958,700 97.04%
-
Tax Rate 39.33% 40.73% 43.13% 18.44% 26.66% 31.94% 34.10% -
Total Cost 51,122,700 33,022,000 14,787,300 48,764,800 34,022,200 22,095,500 10,504,500 186.90%
-
Net Worth 57,290,902 58,107,800 56,581,226 56,523,361 55,085,563 55,290,286 54,542,766 3.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,146,701 1,145,218 - 2,287,006 1,257,217 1,255,935 - -
Div Payout % 43.20% 64.87% - 62.46% 45.16% 70.55% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 57,290,902 58,107,800 56,581,226 56,523,361 55,085,563 55,290,286 54,542,766 3.32%
NOSH 5,753,077 5,726,091 5,726,091 5,726,091 5,726,091 5,726,091 5,704,653 0.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.10% 5.11% 5.56% 7.34% 7.78% 7.62% 8.48% -
ROE 4.63% 3.04% 1.58% 6.48% 5.05% 3.22% 1.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 939.60 607.72 273.46 920.50 645.61 418.98 201.20 179.12%
EPS 46.29 30.83 15.60 64.05 48.72 31.18 16.81 96.34%
DPS 20.00 20.00 0.00 40.00 22.00 22.00 0.00 -
NAPS 9.9923 10.1479 9.8813 9.886 9.6394 9.6851 9.5611 2.98%
Adjusted Per Share Value based on latest NOSH - 5,726,091
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 930.86 601.29 270.57 909.39 637.50 413.30 198.33 180.06%
EPS 45.86 30.50 15.43 63.27 48.11 30.76 16.57 97.00%
DPS 19.81 19.79 0.00 39.52 21.72 21.70 0.00 -
NAPS 9.8994 10.0405 9.7767 9.7667 9.5183 9.5537 9.4245 3.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 8.05 7.98 9.00 9.34 9.68 9.79 10.12 -
P/RPS 0.86 1.31 3.29 1.01 1.50 2.34 5.03 -69.16%
P/EPS 17.39 25.88 57.70 14.58 19.87 31.39 60.22 -56.27%
EY 5.75 3.86 1.73 6.86 5.03 3.19 1.66 128.75%
DY 2.48 2.51 0.00 4.28 2.27 2.25 0.00 -
P/NAPS 0.81 0.79 0.91 0.94 1.00 1.01 1.06 -16.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 30/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 8.42 8.99 9.25 9.00 9.38 10.30 9.96 -
P/RPS 0.90 1.48 3.38 0.98 1.45 2.46 4.95 -67.87%
P/EPS 18.19 29.16 59.31 14.05 19.25 33.03 59.27 -54.46%
EY 5.50 3.43 1.69 7.12 5.19 3.03 1.69 119.45%
DY 2.38 2.22 0.00 4.44 2.35 2.14 0.00 -
P/NAPS 0.84 0.89 0.94 0.91 0.97 1.06 1.04 -13.25%

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