[TENAGA] YoY Cumulative 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- 85.69%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 25,948,800 34,798,800 23,919,000 22,545,300 26,120,800 24,771,900 0 -
PBT 1,644,200 2,997,700 2,679,400 2,061,100 3,156,400 3,939,300 0 -
Tax -442,400 -1,220,900 -855,900 -648,400 -505,100 -554,100 0 -
NP 1,201,800 1,776,800 1,823,500 1,412,700 2,651,300 3,385,200 0 -
-
NP to SH 1,330,200 1,765,300 1,780,200 1,371,200 2,673,000 3,357,000 0 -
-
Tax Rate 26.91% 40.73% 31.94% 31.46% 16.00% 14.07% - -
Total Cost 24,747,000 33,022,000 22,095,500 21,132,600 23,469,500 21,386,700 0 -
-
Net Worth 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 1,036,097 1,145,218 1,255,935 1,251,671 1,706,066 1,716,358 - -
Div Payout % 77.89% 64.87% 70.55% 91.28% 63.83% 51.13% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 -
NOSH 5,787,331 5,726,091 5,726,091 5,704,596 5,686,888 5,678,180 5,659,026 0.37%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.63% 5.11% 7.62% 6.27% 10.15% 13.67% 0.00% -
ROE 2.29% 3.04% 3.22% 2.51% 4.57% 5.70% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 450.81 607.72 418.98 396.27 459.32 436.88 0.00 -
EPS 23.11 30.83 31.18 24.10 47.00 59.20 0.00 -
DPS 18.00 20.00 22.00 22.00 30.00 30.27 0.00 -
NAPS 10.0754 10.1479 9.6851 9.5923 10.2865 10.3929 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,726,091
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 448.37 601.29 413.30 389.56 451.34 428.04 0.00 -
EPS 22.98 30.50 30.76 23.69 46.19 58.01 0.00 -
DPS 17.90 19.79 21.70 21.63 29.48 29.66 0.00 -
NAPS 10.021 10.0405 9.5537 9.43 10.108 10.1825 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 9.05 7.98 9.79 11.62 13.84 14.64 14.14 -
P/RPS 2.01 1.31 2.34 2.93 3.01 3.35 0.00 -
P/EPS 39.16 25.88 31.39 48.21 29.45 24.73 0.00 -
EY 2.55 3.86 3.19 2.07 3.40 4.04 0.00 -
DY 1.99 2.51 2.25 1.89 2.17 2.07 0.00 -
P/NAPS 0.90 0.79 1.01 1.21 1.35 1.41 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 30/08/22 26/08/21 28/08/20 30/08/19 30/08/18 - -
Price 9.97 8.99 10.30 10.86 13.96 15.68 0.00 -
P/RPS 2.21 1.48 2.46 2.74 3.04 3.59 0.00 -
P/EPS 43.14 29.16 33.03 45.06 29.70 26.48 0.00 -
EY 2.32 3.43 3.03 2.22 3.37 3.78 0.00 -
DY 1.81 2.22 2.14 2.03 2.15 1.93 0.00 -
P/NAPS 0.99 0.89 1.06 1.13 1.36 1.51 0.00 -

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
Post a Comment