[TENAGA] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

YoY- 21.63%

Quarter Report

Announcement 4Q FY2019.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Annual (Unaudited) Result
Revenue	50,867,700	52,629,500	43,976,000	50,939,700	50,392,500	15,827,100	47,416,900	1.32%
YoY %	-3.35%	19.68%	-13.67%	1.09%	218.39%	-66.62%	-	-
Horiz. %	107.28%	110.99%	92.74%	107.43%	106.28%	33.38%	100.00%	-
PBT	5,348,600	4,738,300	4,235,400	5,477,700	5,046,600	2,979,300	8,281,800	-7.86%
YoY %	12.88%	11.87%	-22.68%	8.54%	69.39%	-64.03%	-	-
Horiz. %	64.58%	57.21%	51.14%	66.14%	60.94%	35.97%	100.00%	-
Tax	-1,791,200	-873,600	-619,000	-1,032,700	-1,301,600	-235,400	-1,369,700	5.15%
YoY %	-105.04%	-41.13%	40.06%	20.66%	-452.93%	82.81%	-	-
Horiz. %	130.77%	63.78%	45.19%	75.40%	95.03%	17.19%	100.00%	-
NP	3,557,400	3,864,700	3,616,400	4,445,000	3,745,000	2,743,900	6,912,100	-11.70%
YoY %	-7.95%	6.87%	-18.64%	18.69%	36.48%	-60.30%	-	-
Horiz. %	51.47%	55.91%	52.32%	64.31%	54.18%	39.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,463,300	3,661,800	3,592,700	4,529,200	3,723,700	2,755,700	6,904,000	-12.12%
YoY %	-5.42%	1.92%	-20.68%	21.63%	35.13%	-60.09%	-	-
Horiz. %	50.16%	53.04%	52.04%	65.60%	53.94%	39.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.49%	18.44%	14.61%	18.85%	25.79%	7.90%	16.54%	-
YoY %	81.62%	26.21%	-22.49%	-26.91%	226.46%	-52.24%	-	-
Horiz. %	202.48%	111.49%	88.33%	113.97%	155.93%	47.76%	100.00%	-
Total Cost	47,310,300	48,764,800	40,359,600	46,494,700	46,647,500	13,083,200	40,504,800	2.95%
YoY %	-2.98%	20.83%	-13.20%	-0.33%	256.55%	-67.70%	-	-
Horiz. %	116.80%	120.39%	99.64%	114.79%	115.17%	32.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,367,948	56,519,206	55,758,924	57,981,810	57,716,936	57,155,513	57,110,793	0.40%
YoY %	3.27%	1.36%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.96%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Dividend
Div	2,639,681	2,286,838	4,557,655	5,686,888	3,023,068	1,212,063	3,451,999	-4.90%
YoY %	15.43%	-49.82%	-19.86%	88.12%	149.42%	-64.89%	-	-
Horiz. %	76.47%	66.25%	132.03%	164.74%	87.57%	35.11%	100.00%	-
Div Payout %	76.22%	62.45%	126.86%	125.56%	81.18%	43.98%	50.00%	-
YoY %	22.05%	-50.77%	1.04%	54.67%	84.58%	-12.04%	-	-
Horiz. %	152.44%	124.90%	253.72%	251.12%	162.36%	87.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Equity
Net Worth	58,367,948	56,519,206	55,758,924	57,981,810	57,716,936	57,155,513	57,110,793	0.40%
YoY %	3.27%	1.36%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.96%	97.63%	101.53%	101.06%	100.08%	100.00%	-
NOSH	5,753,077	5,717,095	5,704,653	5,686,888	5,686,888	5,665,986	5,659,016	0.30%
YoY %	0.63%	0.22%	0.31%	0.00%	0.37%	0.12%	-	-
Horiz. %	101.66%	101.03%	100.81%	100.49%	100.49%	100.12%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Ratio Analysis
NP Margin	6.99%	7.34%	8.22%	8.73%	7.43%	17.34%	14.58%	-
YoY %	-4.77%	-10.71%	-5.84%	17.50%	-57.15%	18.93%	-	-
Horiz. %	47.94%	50.34%	56.38%	59.88%	50.96%	118.93%	100.00%	-
ROE	5.93%	6.48%	6.44%	7.81%	6.45%	4.82%	12.09%	-
YoY %	-8.49%	0.62%	-17.54%	21.09%	33.82%	-60.13%	-	-
Horiz. %	49.05%	53.60%	53.27%	64.60%	53.35%	39.87%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Per Share
RPS	886.44	920.56	771.91	895.74	887.97	279.57	837.90	1.06%
YoY %	-3.71%	19.26%	-13.82%	0.88%	217.62%	-66.63%	-	-
Horiz. %	105.79%	109.87%	92.12%	106.90%	105.98%	33.37%	100.00%	-
EPS	60.35	64.05	63.06	79.64	65.62	48.68	122.00	-12.35%
YoY %	-5.78%	1.57%	-20.82%	21.37%	34.80%	-60.10%	-	-
Horiz. %	49.47%	52.50%	51.69%	65.28%	53.79%	39.90%	100.00%	-
DPS	46.00	40.00	80.00	100.00	53.27	21.41	61.00	-5.15%
YoY %	15.00%	-50.00%	-20.00%	87.72%	148.81%	-64.90%	-	-
Horiz. %	75.41%	65.57%	131.15%	163.93%	87.33%	35.10%	100.00%	-
NAPS	10.1714	9.886	9.7873	10.1957	10.1704	10.096	10.092	0.14%
YoY %	2.89%	1.01%	-4.01%	0.25%	0.74%	0.04%	-	-
Horiz. %	100.79%	97.96%	96.98%	101.03%	100.78%	100.04%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	878.95	909.39	759.87	880.19	870.74	273.48	819.32	1.32%
YoY %	-3.35%	19.68%	-13.67%	1.09%	218.39%	-66.62%	-	-
Horiz. %	107.28%	110.99%	92.74%	107.43%	106.28%	33.38%	100.00%	-
EPS	59.84	63.27	62.08	78.26	64.34	47.62	119.30	-12.12%
YoY %	-5.42%	1.92%	-20.67%	21.64%	35.11%	-60.08%	-	-
Horiz. %	50.16%	53.03%	52.04%	65.60%	53.93%	39.92%	100.00%	-
DPS	45.61	39.51	78.75	98.26	52.24	20.94	59.65	-4.90%
YoY %	15.44%	-49.83%	-19.86%	88.09%	149.47%	-64.90%	-	-
Horiz. %	76.46%	66.24%	132.02%	164.73%	87.58%	35.10%	100.00%	-
NAPS	10.0855	9.766	9.6347	10.0187	9.973	9.876	9.8682	0.40%
YoY %	3.27%	1.36%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.96%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/08/17	-
Price	9.63	9.34	10.42	13.26	13.60	15.26	14.28	-
P/RPS	1.09	1.01	1.35	1.48	1.53	5.46	1.70	-7.99%
YoY %	7.92%	-25.19%	-8.78%	-3.27%	-71.98%	221.18%	-	-
Horiz. %	64.12%	59.41%	79.41%	87.06%	90.00%	321.18%	100.00%	-
P/EPS	15.96	14.58	16.52	16.65	20.73	31.35	11.70	5.99%
YoY %	9.47%	-11.74%	-0.78%	-19.68%	-33.88%	167.95%	-	-
Horiz. %	136.41%	124.62%	141.20%	142.31%	177.18%	267.95%	100.00%	-
EY	6.27	6.86	6.05	6.01	4.82	3.19	8.54	-5.62%
YoY %	-8.60%	13.39%	0.67%	24.69%	51.10%	-62.65%	-	-
Horiz. %	73.42%	80.33%	70.84%	70.37%	56.44%	37.35%	100.00%	-
DY	4.78	4.28	7.68	7.54	3.92	1.40	4.27	2.13%
YoY %	11.68%	-44.27%	1.86%	92.35%	180.00%	-67.21%	-	-
Horiz. %	111.94%	100.23%	179.86%	176.58%	91.80%	32.79%	100.00%	-
P/NAPS	0.95	0.94	1.06	1.30	1.34	1.51	1.41	-7.13%
YoY %	1.06%	-11.32%	-18.46%	-2.99%	-11.26%	7.09%	-	-
Horiz. %	67.38%	66.67%	75.18%	92.20%	95.04%	107.09%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/23	24/02/22	26/02/21	28/02/20	28/02/19	28/02/18	26/10/17	-
Price	9.64	9.00	10.10	12.10	13.42	15.70	14.34	-
P/RPS	1.09	0.98	1.31	1.35	1.51	5.62	1.71	-8.09%
YoY %	11.22%	-25.19%	-2.96%	-10.60%	-73.13%	228.65%	-	-
Horiz. %	63.74%	57.31%	76.61%	78.95%	88.30%	328.65%	100.00%	-
P/EPS	15.97	14.05	16.02	15.19	20.45	32.25	11.75	5.91%
YoY %	13.67%	-12.30%	5.46%	-25.72%	-36.59%	174.47%	-	-
Horiz. %	135.91%	119.57%	136.34%	129.28%	174.04%	274.47%	100.00%	-
EY	6.26	7.12	6.24	6.58	4.89	3.10	8.51	-5.59%
YoY %	-12.08%	14.10%	-5.17%	34.56%	57.74%	-63.57%	-	-
Horiz. %	73.56%	83.67%	73.33%	77.32%	57.46%	36.43%	100.00%	-
DY	4.77	4.44	7.92	8.26	3.97	1.36	4.25	2.18%
YoY %	7.43%	-43.94%	-4.12%	108.06%	191.91%	-68.00%	-	-
Horiz. %	112.24%	104.47%	186.35%	194.35%	93.41%	32.00%	100.00%	-
P/NAPS	0.95	0.91	1.03	1.19	1.32	1.56	1.42	-7.25%
YoY %	4.40%	-11.65%	-13.45%	-9.85%	-15.38%	9.86%	-	-
Horiz. %	66.90%	64.08%	72.54%	83.80%	92.96%	109.86%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

SELL

2024-05-06 16:40:00

EMA 5

5 Mins

SELL

2024-05-06 16:35:00

EMA 5

5 Mins

BUY

2024-05-06 16:30:00

EMA 5

5 Mins

SELL

2024-05-06 16:10:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

PTRANS

PERAK TRANSIT BERHAD

323

HLIND

HONG LEONG INDUSTRIES BHD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

MYEG

MY E.G. SERVICES BHD

205

SNS

SNS NETWORK TECHNOLOGY BERHAD

196

YTL

YTL CORPORATION BHD

184

PBBANK

PUBLIC BANK BHD

171

DNEX

DAGANG NEXCHANGE BERHAD

161

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More