[TENAGA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -58.19%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 50,939,700 38,762,600 26,120,800 13,244,800 50,392,500 37,845,700 24,771,900 61.49%
PBT 5,477,700 4,702,900 3,156,400 2,073,600 5,046,600 4,843,900 3,939,300 24.50%
Tax -1,032,700 -842,000 -505,100 -552,400 -1,301,600 -947,300 -554,100 51.27%
NP 4,445,000 3,860,900 2,651,300 1,521,200 3,745,000 3,896,600 3,385,200 19.85%
-
NP to SH 4,529,200 3,875,900 2,673,000 1,556,800 3,723,700 3,858,000 3,357,000 22.03%
-
Tax Rate 18.85% 17.90% 16.00% 26.64% 25.79% 19.56% 14.07% -
Total Cost 46,494,700 34,901,700 23,469,500 11,723,600 46,647,500 33,949,100 21,386,700 67.58%
-
Net Worth 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 -1.07%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,686,888 1,706,066 1,706,066 - 3,023,068 1,717,176 1,716,358 121.76%
Div Payout % 125.56% 44.02% 63.83% - 81.18% 44.51% 51.13% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 -1.07%
NOSH 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 5,678,180 5,678,180 0.10%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.73% 9.96% 10.15% 11.49% 7.43% 10.30% 13.67% -
ROE 7.81% 6.75% 4.57% 2.70% 6.45% 6.67% 5.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 895.74 681.61 459.32 232.90 887.97 667.14 436.88 61.18%
EPS 79.64 68.16 47.00 27.38 65.62 68.01 59.20 21.79%
DPS 100.00 30.00 30.00 0.00 53.27 30.27 30.27 121.33%
NAPS 10.1957 10.0904 10.2865 10.1455 10.1704 10.1997 10.3929 -1.26%
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 878.74 668.68 450.60 228.48 869.30 652.86 427.33 61.49%
EPS 78.13 66.86 46.11 26.86 64.24 66.55 57.91 22.03%
DPS 98.10 29.43 29.43 0.00 52.15 29.62 29.61 121.75%
NAPS 10.0022 9.8989 10.0912 9.9529 9.9565 9.9814 10.1656 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 13.26 13.64 13.84 12.66 13.60 15.46 14.64 -
P/RPS 1.48 2.00 3.01 5.44 1.53 2.32 3.35 -41.90%
P/EPS 16.65 20.01 29.45 46.25 20.73 22.73 24.73 -23.12%
EY 6.01 5.00 3.40 2.16 4.82 4.40 4.04 30.22%
DY 7.54 2.20 2.17 0.00 3.92 1.96 2.07 136.18%
P/NAPS 1.30 1.35 1.35 1.25 1.34 1.52 1.41 -5.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 30/08/19 28/05/19 28/02/19 27/11/18 30/08/18 -
Price 12.10 13.56 13.96 11.66 13.42 14.72 15.68 -
P/RPS 1.35 1.99 3.04 5.01 1.51 2.21 3.59 -47.80%
P/EPS 15.19 19.90 29.70 42.59 20.45 21.64 26.48 -30.89%
EY 6.58 5.03 3.37 2.35 4.89 4.62 3.78 44.56%
DY 8.26 2.21 2.15 0.00 3.97 2.06 1.93 162.90%
P/NAPS 1.19 1.34 1.36 1.15 1.32 1.44 1.51 -14.64%

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