[TENAGA] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 23.88%
YoY- 12.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 13,652,000 13,466,100 13,323,200 12,625,600 12,915,100 19,071,400 19,140,300 -20.12%
PBT 673,900 1,055,500 541,500 1,102,700 816,700 1,534,200 1,465,700 -40.34%
Tax -149,500 -178,100 -270,600 -171,800 -8,800 -561,500 -560,100 -58.44%
NP 524,400 877,400 270,900 930,900 807,900 972,700 905,600 -30.45%
-
NP to SH 583,900 856,200 327,900 1,002,300 809,100 888,900 872,200 -23.41%
-
Tax Rate 22.18% 16.87% 49.97% 15.58% 1.08% 36.60% 38.21% -
Total Cost 13,127,600 12,588,700 13,052,300 11,694,700 12,107,200 18,098,700 18,234,700 -19.62%
-
Net Worth 58,668,477 57,761,953 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 0.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,616,116 - 1,036,097 - 1,491,993 - 1,145,218 25.73%
Div Payout % 276.78% - 315.98% - 184.40% - 131.30% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 58,668,477 57,761,953 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 0.64%
NOSH 5,787,331 5,787,331 5,787,331 5,753,077 5,753,077 5,753,077 5,726,091 0.70%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.84% 6.52% 2.03% 7.37% 6.26% 5.10% 4.73% -
ROE 1.00% 1.48% 0.57% 1.73% 1.39% 1.55% 1.50% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 236.53 233.52 231.46 219.46 225.06 332.63 334.26 -20.54%
EPS 10.12 14.85 5.70 17.42 14.10 15.50 15.23 -23.79%
DPS 28.00 0.00 18.00 0.00 26.00 0.00 20.00 25.06%
NAPS 10.1646 10.0166 10.0754 10.0551 10.1714 9.9923 10.1479 0.10%
Adjusted Per Share Value based on latest NOSH - 5,753,077
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 235.50 232.30 229.83 217.80 222.79 328.99 330.18 -20.12%
EPS 10.07 14.77 5.66 17.29 13.96 15.33 15.05 -23.44%
DPS 27.88 0.00 17.87 0.00 25.74 0.00 19.76 25.71%
NAPS 10.1206 9.9642 10.0044 9.979 10.0688 9.883 10.0239 0.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 10.04 9.99 9.05 9.23 9.63 8.05 7.98 -
P/RPS 4.24 4.28 3.91 4.21 4.28 2.42 2.39 46.39%
P/EPS 99.25 67.28 158.87 52.98 68.30 51.92 52.39 52.92%
EY 1.01 1.49 0.63 1.89 1.46 1.93 1.91 -34.53%
DY 2.79 0.00 1.99 0.00 2.70 0.00 2.51 7.28%
P/NAPS 0.99 1.00 0.90 0.92 0.95 0.81 0.79 16.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 25/08/23 29/05/23 27/02/23 23/11/22 30/08/22 -
Price 11.42 10.00 9.97 9.75 9.64 8.42 8.99 -
P/RPS 4.83 4.28 4.31 4.44 4.28 2.53 2.69 47.57%
P/EPS 112.89 67.35 175.02 55.96 68.37 54.31 59.02 53.90%
EY 0.89 1.48 0.57 1.79 1.46 1.84 1.69 -34.71%
DY 2.45 0.00 1.81 0.00 2.70 0.00 2.22 6.77%
P/NAPS 1.12 1.00 0.99 0.97 0.95 0.84 0.89 16.51%

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