[TENAGA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -75.61%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 50,867,700 53,872,200 34,798,800 15,658,500 52,629,500 36,894,400 23,919,000 65.14%
PBT 5,348,600 4,531,900 2,997,700 1,532,000 4,738,300 3,916,300 2,679,400 58.33%
Tax -1,791,200 -1,782,400 -1,220,900 -660,800 -873,600 -1,044,100 -855,900 63.39%
NP 3,557,400 2,749,500 1,776,800 871,200 3,864,700 2,872,200 1,823,500 55.93%
-
NP to SH 3,463,300 2,654,200 1,765,300 893,100 3,661,800 2,784,000 1,780,200 55.65%
-
Tax Rate 33.49% 39.33% 40.73% 43.13% 18.44% 26.66% 31.94% -
Total Cost 47,310,300 51,122,700 33,022,000 14,787,300 48,764,800 34,022,200 22,095,500 65.89%
-
Net Worth 58,367,948 57,290,902 58,107,800 56,581,226 56,523,361 55,085,563 55,290,286 3.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,639,681 1,146,701 1,145,218 - 2,287,006 1,257,217 1,255,935 63.85%
Div Payout % 76.22% 43.20% 64.87% - 62.46% 45.16% 70.55% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 58,367,948 57,290,902 58,107,800 56,581,226 56,523,361 55,085,563 55,290,286 3.66%
NOSH 5,753,077 5,753,077 5,726,091 5,726,091 5,726,091 5,726,091 5,726,091 0.31%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.99% 5.10% 5.11% 5.56% 7.34% 7.78% 7.62% -
ROE 5.93% 4.63% 3.04% 1.58% 6.48% 5.05% 3.22% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 886.44 939.60 607.72 273.46 920.50 645.61 418.98 64.58%
EPS 60.35 46.29 30.83 15.60 64.05 48.72 31.18 55.12%
DPS 46.00 20.00 20.00 0.00 40.00 22.00 22.00 63.29%
NAPS 10.1714 9.9923 10.1479 9.8813 9.886 9.6394 9.6851 3.31%
Adjusted Per Share Value based on latest NOSH - 5,726,091
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 878.95 930.86 601.29 270.57 909.39 637.50 413.30 65.14%
EPS 59.84 45.86 30.50 15.43 63.27 48.11 30.76 55.64%
DPS 45.61 19.81 19.79 0.00 39.52 21.72 21.70 63.86%
NAPS 10.0855 9.8994 10.0405 9.7767 9.7667 9.5183 9.5537 3.66%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 9.63 8.05 7.98 9.00 9.34 9.68 9.79 -
P/RPS 1.09 0.86 1.31 3.29 1.01 1.50 2.34 -39.82%
P/EPS 15.96 17.39 25.88 57.70 14.58 19.87 31.39 -36.21%
EY 6.27 5.75 3.86 1.73 6.86 5.03 3.19 56.71%
DY 4.78 2.48 2.51 0.00 4.28 2.27 2.25 65.03%
P/NAPS 0.95 0.81 0.79 0.91 0.94 1.00 1.01 -3.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 30/08/22 30/05/22 24/02/22 25/11/21 26/08/21 -
Price 9.64 8.42 8.99 9.25 9.00 9.38 10.30 -
P/RPS 1.09 0.90 1.48 3.38 0.98 1.45 2.46 -41.79%
P/EPS 15.97 18.19 29.16 59.31 14.05 19.25 33.03 -38.31%
EY 6.26 5.50 3.43 1.69 7.12 5.19 3.03 61.99%
DY 4.77 2.38 2.22 0.00 4.44 2.35 2.14 70.38%
P/NAPS 0.95 0.84 0.89 0.94 0.91 0.97 1.06 -7.02%

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