[TENAGA] QoQ TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -5.99%
YoY- -18.91%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 45,349,700 43,799,500 43,976,000 45,828,800 47,364,200 49,349,400 50,939,700 -7.46%
PBT 4,853,700 4,696,300 4,235,400 4,118,600 4,382,400 4,420,500 5,477,700 -7.75%
Tax -826,500 -843,100 -619,000 -1,119,900 -1,176,000 -760,000 -1,032,700 -13.81%
NP 4,027,200 3,853,200 3,616,400 2,998,700 3,206,400 3,660,500 4,445,000 -6.37%
-
NP to SH 4,001,700 3,833,500 3,592,700 3,034,100 3,227,400 3,690,300 4,529,200 -7.93%
-
Tax Rate 17.03% 17.95% 14.61% 27.19% 26.83% 17.19% 18.85% -
Total Cost 41,322,500 39,946,300 40,359,600 42,830,100 44,157,800 45,688,900 46,494,700 -7.56%
-
Net Worth 55,290,286 54,542,766 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 -3.12%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,560,235 4,555,971 4,555,971 5,232,494 5,232,494 5,686,888 5,686,888 -13.69%
Div Payout % 113.96% 118.85% 126.81% 172.46% 162.13% 154.10% 125.56% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 55,290,286 54,542,766 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 -3.12%
NOSH 5,726,091 5,704,653 5,704,653 5,704,653 5,704,596 5,686,888 5,686,888 0.45%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.88% 8.80% 8.22% 6.54% 6.77% 7.42% 8.73% -
ROE 7.24% 7.03% 6.44% 5.64% 5.91% 6.76% 7.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 794.38 767.79 771.91 804.79 832.50 867.78 895.74 -7.70%
EPS 70.10 67.20 63.06 53.28 56.73 64.89 79.64 -8.16%
DPS 80.00 80.00 80.00 92.00 92.00 100.00 100.00 -13.83%
NAPS 9.6851 9.5611 9.7873 9.4463 9.5923 9.5989 10.1957 -3.37%
Adjusted Per Share Value based on latest NOSH - 5,704,653
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 780.15 753.48 756.52 788.39 814.81 848.96 876.31 -7.46%
EPS 68.84 65.95 61.81 52.20 55.52 63.48 77.92 -7.93%
DPS 78.45 78.38 78.38 90.01 90.01 97.83 97.83 -13.69%
NAPS 9.5116 9.383 9.5922 9.2539 9.3885 9.3907 9.9746 -3.12%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 9.79 10.12 10.42 10.50 11.62 12.02 13.26 -
P/RPS 1.23 1.32 1.35 1.30 1.40 1.39 1.48 -11.61%
P/EPS 13.97 15.06 16.52 19.71 20.48 18.52 16.65 -11.05%
EY 7.16 6.64 6.05 5.07 4.88 5.40 6.01 12.39%
DY 8.17 7.91 7.68 8.76 7.92 8.32 7.54 5.50%
P/NAPS 1.01 1.06 1.06 1.11 1.21 1.25 1.30 -15.50%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 26/02/21 26/11/20 28/08/20 10/06/20 28/02/20 -
Price 10.30 9.96 10.10 11.00 10.86 11.96 12.10 -
P/RPS 1.30 1.30 1.31 1.37 1.30 1.38 1.35 -2.48%
P/EPS 14.69 14.82 16.02 20.65 19.14 18.43 15.19 -2.20%
EY 6.81 6.75 6.24 4.84 5.22 5.43 6.58 2.31%
DY 7.77 8.03 7.92 8.36 8.47 8.36 8.26 -3.99%
P/NAPS 1.06 1.04 1.03 1.16 1.13 1.25 1.19 -7.42%

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