[TENAGA] QoQ 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- 1.74%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 12,915,100 19,071,400 19,140,300 15,658,500 15,735,100 12,975,400 12,441,000 2.51%
PBT 816,700 1,534,200 1,465,700 1,532,000 822,000 1,236,900 1,202,100 -22.66%
Tax -8,800 -561,500 -560,100 -660,800 170,500 -188,200 -352,100 -91.39%
NP 807,900 972,700 905,600 871,200 992,500 1,048,700 850,000 -3.32%
-
NP to SH 809,100 888,900 872,200 893,100 877,800 1,003,800 821,500 -1.00%
-
Tax Rate 1.08% 36.60% 38.21% 43.13% -20.74% 15.22% 29.29% -
Total Cost 12,107,200 18,098,700 18,234,700 14,787,300 14,742,600 11,926,700 11,591,000 2.93%
-
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 1,491,993 - 1,145,218 - 1,029,152 - 1,255,935 12.13%
Div Payout % 184.40% - 131.30% - 117.24% - 152.88% -
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 6.26% 5.10% 4.73% 5.56% 6.31% 8.08% 6.83% -
ROE 1.39% 1.55% 1.50% 1.58% 1.55% 1.82% 1.49% -
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 225.06 332.63 334.26 273.46 275.21 227.06 217.93 2.16%
EPS 14.10 15.50 15.23 15.60 15.35 17.57 14.39 -1.34%
DPS 26.00 0.00 20.00 0.00 18.00 0.00 22.00 11.74%
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 222.18 328.08 329.27 269.37 270.69 223.22 214.02 2.51%
EPS 13.92 15.29 15.00 15.36 15.10 17.27 14.13 -0.99%
DPS 25.67 0.00 19.70 0.00 17.70 0.00 21.61 12.12%
NAPS 10.041 9.8557 9.9963 9.7337 9.7237 9.4764 9.5116 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 4.28 2.42 2.39 3.29 3.39 4.26 4.49 -3.13%
P/EPS 68.30 51.92 52.39 57.70 60.84 55.11 68.03 0.26%
EY 1.46 1.93 1.91 1.73 1.64 1.81 1.47 -0.45%
DY 2.70 0.00 2.51 0.00 1.93 0.00 2.25 12.88%
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 4.28 2.53 2.69 3.38 3.27 4.13 4.73 -6.43%
P/EPS 68.37 54.31 59.02 59.31 58.62 53.40 71.58 -3.00%
EY 1.46 1.84 1.69 1.69 1.71 1.87 1.40 2.82%
DY 2.70 0.00 2.22 0.00 2.00 0.00 2.14 16.71%
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