[TENAGA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -7.16%

YoY- 29.83%

Quarter Report

Announcement 2QFY2021.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	56,014,400	51,897,600	69,597,600	47,838,000	45,090,600	52,241,600	49,543,800	2.06%
YoY %	7.93%	-25.43%	45.49%	6.09%	-13.69%	5.45%	-	-
Horiz. %	113.06%	104.75%	140.48%	96.56%	91.01%	105.45%	100.00%	-
PBT	5,593,400	3,288,400	5,995,400	5,358,800	4,122,200	6,312,800	7,878,600	-5.54%
YoY %	70.09%	-45.15%	11.88%	30.00%	-34.70%	-19.87%	-	-
Horiz. %	70.99%	41.74%	76.10%	68.02%	52.32%	80.13%	100.00%	-
Tax	-1,212,800	-884,800	-2,441,800	-1,711,800	-1,296,800	-1,010,200	-1,108,200	1.51%
YoY %	-37.07%	63.76%	-42.65%	-32.00%	-28.37%	8.84%	-	-
Horiz. %	109.44%	79.84%	220.34%	154.47%	117.02%	91.16%	100.00%	-
NP	4,380,600	2,403,600	3,553,600	3,647,000	2,825,400	5,302,600	6,770,400	-6.99%
YoY %	82.25%	-32.36%	-2.56%	29.08%	-46.72%	-21.68%	-	-
Horiz. %	64.70%	35.50%	52.49%	53.87%	41.73%	78.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,319,600	2,660,400	3,530,600	3,560,400	2,742,400	5,346,000	6,714,000	-7.08%
YoY %	62.37%	-24.65%	-0.84%	29.83%	-48.70%	-20.38%	-	-
Horiz. %	64.34%	39.62%	52.59%	53.03%	40.85%	79.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	26.91%	40.73%	31.94%	31.46%	16.00%	14.07%	-
YoY %	-19.44%	-33.93%	27.52%	1.53%	96.62%	13.72%	-	-
Horiz. %	154.09%	191.26%	289.48%	227.01%	223.60%	113.72%	100.00%	-
Total Cost	51,633,800	49,494,000	66,044,000	44,191,000	42,265,200	46,939,000	42,773,400	3.18%
YoY %	4.32%	-25.06%	49.45%	4.56%	-9.96%	9.74%	-	-
Horiz. %	120.71%	115.71%	154.40%	103.31%	98.81%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,068,049	57,994,981	58,107,800	55,290,286	54,574,606	58,498,181	58,929,439	0.03%
YoY %	1.85%	-0.19%	5.10%	1.31%	-6.71%	-0.73%	-	-
Horiz. %	100.24%	98.41%	98.61%	93.82%	92.61%	99.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	2,893,875	2,072,194	2,290,436	2,511,871	2,503,343	3,412,133	3,432,716	-2.80%
YoY %	39.65%	-9.53%	-8.82%	0.34%	-26.63%	-0.60%	-	-
Horiz. %	84.30%	60.37%	66.72%	73.17%	72.93%	99.40%	100.00%	-
Div Payout %	66.99%	77.89%	64.87%	70.55%	91.28%	63.83%	51.13%	-
YoY %	-13.99%	20.07%	-8.05%	-22.71%	43.00%	24.84%	-	-
Horiz. %	131.02%	152.34%	126.87%	137.98%	178.53%	124.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	59,068,049	57,994,981	58,107,800	55,290,286	54,574,606	58,498,181	58,929,439	0.03%
YoY %	1.85%	-0.19%	5.10%	1.31%	-6.71%	-0.73%	-	-
Horiz. %	100.24%	98.41%	98.61%	93.82%	92.61%	99.27%	100.00%	-
NOSH	5,812,780	5,787,331	5,726,091	5,726,091	5,704,596	5,686,888	5,678,180	0.39%
YoY %	0.44%	1.07%	0.00%	0.38%	0.31%	0.15%	-	-
Horiz. %	102.37%	101.92%	100.84%	100.84%	100.47%	100.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.82%	4.63%	5.11%	7.62%	6.27%	10.15%	13.67%	-
YoY %	68.90%	-9.39%	-32.94%	21.53%	-38.23%	-25.75%	-	-
Horiz. %	57.21%	33.87%	37.38%	55.74%	45.87%	74.25%	100.00%	-
ROE	7.31%	4.59%	6.08%	6.44%	5.03%	9.14%	11.39%	-
YoY %	59.26%	-24.51%	-5.59%	28.03%	-44.97%	-19.75%	-	-
Horiz. %	64.18%	40.30%	53.38%	56.54%	44.16%	80.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	967.81	901.61	1,215.45	837.97	792.53	918.63	873.76	1.71%
YoY %	7.34%	-25.82%	45.05%	5.73%	-13.73%	5.14%	-	-
Horiz. %	110.76%	103.19%	139.11%	95.90%	90.70%	105.14%	100.00%	-
EPS	74.64	46.22	61.66	62.36	48.20	94.00	118.40	-7.39%
YoY %	61.49%	-25.04%	-1.12%	29.38%	-48.72%	-20.61%	-	-
Horiz. %	63.04%	39.04%	52.08%	52.67%	40.71%	79.39%	100.00%	-
DPS	50.00	36.00	40.00	44.00	44.00	60.00	60.54	-3.13%
YoY %	38.89%	-10.00%	-9.09%	0.00%	-26.67%	-0.89%	-	-
Horiz. %	82.59%	59.46%	66.07%	72.68%	72.68%	99.11%	100.00%	-
NAPS	10.2057	10.0754	10.1479	9.6851	9.5923	10.2865	10.3929	-0.30%
YoY %	1.29%	-0.71%	4.78%	0.97%	-6.75%	-1.02%	-	-
Horiz. %	98.20%	96.95%	97.64%	93.19%	92.30%	98.98%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,726,091
RPS	966.28	895.26	1,200.59	825.23	777.84	901.19	854.66	2.06%
YoY %	7.93%	-25.43%	45.49%	6.09%	-13.69%	5.44%	-	-
Horiz. %	113.06%	104.75%	140.48%	96.56%	91.01%	105.44%	100.00%	-
EPS	74.52	45.89	60.90	61.42	47.31	92.22	115.82	-7.07%
YoY %	62.39%	-24.65%	-0.85%	29.82%	-48.70%	-20.38%	-	-
Horiz. %	64.34%	39.62%	52.58%	53.03%	40.85%	79.62%	100.00%	-
DPS	49.92	35.75	39.51	43.33	43.18	58.86	59.22	-2.80%
YoY %	39.64%	-9.52%	-8.82%	0.35%	-26.64%	-0.61%	-	-
Horiz. %	84.30%	60.37%	66.72%	73.17%	72.91%	99.39%	100.00%	-
NAPS	10.1895	10.0044	10.0239	9.5379	9.4144	10.0912	10.1656	0.03%
YoY %	1.85%	-0.19%	5.10%	1.31%	-6.71%	-0.73%	-	-
Horiz. %	100.24%	98.41%	98.61%	93.83%	92.61%	99.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	13.78	9.05	7.98	9.79	11.62	13.84	14.64	-
P/RPS	1.42	1.00	0.66	1.17	1.47	1.51	1.68	-2.76%
YoY %	42.00%	51.52%	-43.59%	-20.41%	-2.65%	-10.12%	-	-
Horiz. %	84.52%	59.52%	39.29%	69.64%	87.50%	89.88%	100.00%	-
P/EPS	18.46	19.58	12.94	15.70	24.11	14.72	12.36	6.90%
YoY %	-5.72%	51.31%	-17.58%	-34.88%	63.79%	19.09%	-	-
Horiz. %	149.35%	158.41%	104.69%	127.02%	195.06%	119.09%	100.00%	-
EY	5.42	5.11	7.73	6.37	4.15	6.79	8.09	-6.45%
YoY %	6.07%	-33.89%	21.35%	53.49%	-38.88%	-16.07%	-	-
Horiz. %	67.00%	63.16%	95.55%	78.74%	51.30%	83.93%	100.00%	-
DY	3.63	3.98	5.01	4.49	3.79	4.34	4.14	-2.16%
YoY %	-8.79%	-20.56%	11.58%	18.47%	-12.67%	4.83%	-	-
Horiz. %	87.68%	96.14%	121.01%	108.45%	91.55%	104.83%	100.00%	-
P/NAPS	1.35	0.90	0.79	1.01	1.21	1.35	1.41	-0.72%
YoY %	50.00%	13.92%	-21.78%	-16.53%	-10.37%	-4.26%	-	-
Horiz. %	95.74%	63.83%	56.03%	71.63%	85.82%	95.74%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	25/08/23	30/08/22	26/08/21	28/08/20	30/08/19	30/08/18	-
Price	13.94	9.97	8.99	10.30	10.86	13.96	15.68	-
P/RPS	1.44	1.11	0.74	1.23	1.37	1.52	1.79	-3.55%
YoY %	29.73%	50.00%	-39.84%	-10.22%	-9.87%	-15.08%	-	-
Horiz. %	80.45%	62.01%	41.34%	68.72%	76.54%	84.92%	100.00%	-
P/EPS	18.68	21.57	14.58	16.52	22.53	14.85	13.24	5.89%
YoY %	-13.40%	47.94%	-11.74%	-26.68%	51.72%	12.16%	-	-
Horiz. %	141.09%	162.92%	110.12%	124.77%	170.17%	112.16%	100.00%	-
EY	5.35	4.64	6.86	6.06	4.44	6.73	7.55	-5.57%
YoY %	15.30%	-32.36%	13.20%	36.49%	-34.03%	-10.86%	-	-
Horiz. %	70.86%	61.46%	90.86%	80.26%	58.81%	89.14%	100.00%	-
DY	3.59	3.61	4.45	4.27	4.05	4.30	3.86	-1.20%
YoY %	-0.55%	-18.88%	4.22%	5.43%	-5.81%	11.40%	-	-
Horiz. %	93.01%	93.52%	115.28%	110.62%	104.92%	111.40%	100.00%	-
P/NAPS	1.37	0.99	0.89	1.06	1.13	1.36	1.51	-1.60%
YoY %	38.38%	11.24%	-16.04%	-6.19%	-16.91%	-9.93%	-	-
Horiz. %	90.73%	65.56%	58.94%	70.20%	74.83%	90.07%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos