[TENAGA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 9.89%
YoY- -53.89%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 10,324,300 11,106,400 10,890,800 11,654,500 12,177,100 12,641,800 12,876,000 -13.63%
PBT 891,600 1,282,700 1,044,700 1,016,400 774,800 1,546,500 1,082,800 -12.09%
Tax 310,200 -280,800 -368,700 -279,700 -190,700 -336,900 47,300 248.37%
NP 1,201,800 1,001,900 676,000 736,700 584,100 1,209,600 1,130,100 4.16%
-
NP to SH 1,211,900 1,009,600 653,300 717,900 653,300 1,202,900 1,116,200 5.61%
-
Tax Rate -34.79% 21.89% 35.29% 27.52% 24.61% 21.78% -4.37% -
Total Cost 9,122,500 10,104,500 10,214,800 10,917,800 11,593,000 11,432,200 11,745,900 -15.44%
-
Net Worth 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 -3.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,304,300 - 1,251,671 - 3,980,822 - 1,706,066 55.06%
Div Payout % 272.65% - 191.59% - 609.34% - 152.85% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 -3.13%
NOSH 5,704,653 5,704,653 5,704,596 5,686,888 5,686,888 5,686,888 5,686,888 0.20%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.64% 9.02% 6.21% 6.32% 4.80% 9.57% 8.78% -
ROE 2.17% 1.88% 1.20% 1.32% 1.13% 2.10% 1.91% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 181.22 195.04 191.42 204.94 214.13 222.30 226.42 -13.73%
EPS 21.27 17.73 11.48 12.62 11.49 21.15 19.63 5.46%
DPS 58.00 0.00 22.00 0.00 70.00 0.00 30.00 54.88%
NAPS 9.7873 9.4463 9.5923 9.5989 10.1957 10.0904 10.2865 -3.24%
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.10 191.59 187.87 201.05 210.06 218.08 222.12 -13.63%
EPS 20.91 17.42 11.27 12.38 11.27 20.75 19.26 5.60%
DPS 57.00 0.00 21.59 0.00 68.67 0.00 29.43 55.06%
NAPS 9.6187 9.2794 9.4144 9.4167 10.0022 9.8989 10.0912 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 10.42 10.50 11.62 12.02 13.26 13.64 13.84 -
P/RPS 5.75 5.38 6.07 5.87 6.19 6.14 6.11 -3.94%
P/EPS 48.98 59.22 101.20 95.22 115.43 64.49 70.51 -21.47%
EY 2.04 1.69 0.99 1.05 0.87 1.55 1.42 27.17%
DY 5.57 0.00 1.89 0.00 5.28 0.00 2.17 86.93%
P/NAPS 1.06 1.11 1.21 1.25 1.30 1.35 1.35 -14.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 -
Price 10.10 10.96 10.86 11.92 12.10 13.56 13.96 -
P/RPS 5.57 5.62 5.67 5.82 5.65 6.10 6.17 -6.56%
P/EPS 47.48 61.82 94.58 94.43 105.33 64.11 71.12 -23.52%
EY 2.11 1.62 1.06 1.06 0.95 1.56 1.41 30.67%
DY 5.74 0.00 2.03 0.00 5.79 0.00 2.15 91.87%
P/NAPS 1.03 1.16 1.13 1.24 1.19 1.34 1.36 -16.84%

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