[TENAGA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1.95%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 52,330,000 57,935,300 63,752,400 66,785,300 69,605,300 63,509,300 56,810,000 -5.32%
PBT 3,516,400 3,995,100 4,919,300 5,348,600 5,353,900 5,056,600 4,793,000 -18.64%
Tax -629,300 -1,012,700 -1,302,200 -1,791,200 -1,611,900 -1,238,600 -1,030,600 -28.00%
NP 2,887,100 2,982,400 3,617,100 3,557,400 3,742,000 3,818,000 3,762,400 -16.16%
-
NP to SH 2,995,500 3,028,200 3,572,500 3,463,300 3,532,000 3,646,900 3,596,200 -11.46%
-
Tax Rate 17.90% 25.35% 26.47% 33.49% 30.11% 24.49% 21.50% -
Total Cost 49,442,900 54,952,900 60,135,300 63,227,900 65,863,300 59,691,300 53,047,600 -4.57%
-
Net Worth 57,761,953 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 56,581,226 1.38%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,528,091 2,528,091 2,637,212 2,637,212 2,174,371 2,174,371 2,285,088 6.96%
Div Payout % 84.40% 83.48% 73.82% 76.15% 61.56% 59.62% 63.54% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 57,761,953 57,994,981 57,847,770 58,367,948 57,290,902 58,107,800 56,581,226 1.38%
NOSH 5,787,331 5,787,331 5,753,077 5,753,077 5,753,077 5,726,091 5,726,091 0.71%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.52% 5.15% 5.67% 5.33% 5.38% 6.01% 6.62% -
ROE 5.19% 5.22% 6.18% 5.93% 6.17% 6.28% 6.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 907.46 1,006.50 1,108.14 1,163.82 1,214.01 1,109.12 992.13 -5.76%
EPS 51.95 52.61 62.10 60.35 61.60 63.69 62.80 -11.86%
DPS 44.00 44.00 46.00 46.00 38.00 38.00 40.00 6.55%
NAPS 10.0166 10.0754 10.0551 10.1714 9.9923 10.1479 9.8813 0.90%
Adjusted Per Share Value based on latest NOSH - 5,753,077
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 900.23 996.66 1,096.73 1,148.91 1,197.42 1,092.55 977.30 -5.32%
EPS 51.53 52.09 61.46 59.58 60.76 62.74 61.87 -11.46%
DPS 43.49 43.49 45.37 45.37 37.41 37.41 39.31 6.96%
NAPS 9.9368 9.9769 9.9515 10.041 9.8557 9.9963 9.7337 1.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 9.99 9.05 9.23 9.63 8.05 7.98 9.00 -
P/RPS 1.10 0.90 0.83 0.83 0.66 0.72 0.91 13.46%
P/EPS 19.23 17.20 14.86 15.96 13.07 12.53 14.33 21.64%
EY 5.20 5.81 6.73 6.27 7.65 7.98 6.98 -17.80%
DY 4.40 4.86 4.98 4.78 4.72 4.76 4.44 -0.60%
P/NAPS 1.00 0.90 0.92 0.95 0.81 0.79 0.91 6.48%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 29/05/23 27/02/23 23/11/22 30/08/22 30/05/22 -
Price 10.00 9.97 9.75 9.64 8.42 8.99 9.25 -
P/RPS 1.10 0.99 0.88 0.83 0.69 0.81 0.93 11.83%
P/EPS 19.25 18.95 15.70 15.97 13.67 14.12 14.73 19.51%
EY 5.19 5.28 6.37 6.26 7.32 7.08 6.79 -16.38%
DY 4.40 4.41 4.72 4.77 4.51 4.23 4.32 1.22%
P/NAPS 1.00 0.99 0.97 0.95 0.84 0.89 0.94 4.20%

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