[TENAGA] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

25-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 32.71%

YoY- -24.65%

Quarter Report

Announcement Q2FY2023.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
Cumulative Result
Revenue	28,007,200	25,948,800	34,798,800	23,919,000	22,545,300	26,120,800	24,771,900	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	2,796,700	1,644,200	2,997,700	2,679,400	2,061,100	3,156,400	3,939,300	-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	-606,400	-442,400	-1,220,900	-855,900	-648,400	-505,100	-554,100	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	2,190,300	1,201,800	1,776,800	1,823,500	1,412,700	2,651,300	3,385,200	-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	2,159,800	1,330,200	1,765,300	1,780,200	1,371,200	2,673,000	3,357,000	-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	25,816,900	24,747,000	33,022,000	22,095,500	21,132,600	23,469,500	21,386,700	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	1,446,937	1,036,097	1,145,218	1,255,935	1,251,671	1,706,066	1,716,358	-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	3.66%	2.29%	3.04%	3.22%	2.51%	4.57%	5.70%	-
YoY %	59.83%	-24.67%	-5.59%	28.29%	-45.08%	-19.82%	-	-
Horiz. %	64.21%	40.18%	53.33%	56.49%	44.04%	80.18%	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	483.90	450.81	607.72	418.98	396.27	459.32	436.88	1.71%
YoY %	7.34%	-25.82%	45.05%	5.73%	-13.73%	5.14%	-	-
Horiz. %	110.76%	103.19%	139.10%	95.90%	90.70%	105.14%	100.00%	-
EPS	37.32	23.11	30.83	31.18	24.10	47.00	59.20	-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	25.00	18.00	20.00	22.00	22.00	30.00	30.27	-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 - 5,787,331
RPS	483.14	447.63	600.30	412.62	388.92	450.60	427.33	2.06%
YoY %	7.93%	-25.43%	45.48%	6.09%	-13.69%	5.45%	-	-
Horiz. %	113.06%	104.75%	140.48%	96.56%	91.01%	105.45%	100.00%	-
EPS	37.26	22.95	30.45	30.71	23.65	46.11	57.91	-7.07%
YoY %	62.35%	-24.63%	-0.85%	29.85%	-48.71%	-20.38%	-	-
Horiz. %	64.34%	39.63%	52.58%	53.03%	40.84%	79.62%	100.00%	-
DPS	24.96	17.87	19.76	21.67	21.59	29.43	29.61	-2.80%
YoY %	39.68%	-9.56%	-8.81%	0.37%	-26.64%	-0.61%	-	-
Horiz. %	84.30%	60.35%	66.73%	73.18%	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	2.85	2.01	1.31	2.34	2.93	3.01	3.35	-2.65%
YoY %	41.79%	53.44%	-44.02%	-20.14%	-2.66%	-10.15%	-	-
Horiz. %	85.07%	60.00%	39.10%	69.85%	87.46%	89.85%	100.00%	-
P/EPS	36.93	39.16	25.88	31.39	48.21	29.45	24.73	6.90%
YoY %	-5.69%	51.31%	-17.55%	-34.89%	63.70%	19.09%	-	-
Horiz. %	149.33%	158.35%	104.65%	126.93%	194.95%	119.09%	100.00%	-
EY	2.71	2.55	3.86	3.19	2.07	3.40	4.04	-6.43%
YoY %	6.27%	-33.94%	21.00%	54.11%	-39.12%	-15.84%	-	-
Horiz. %	67.08%	63.12%	95.54%	78.96%	51.24%	84.16%	100.00%	-
DY	1.81	1.99	2.51	2.25	1.89	2.17	2.07	-2.21%
YoY %	-9.05%	-20.72%	11.56%	19.05%	-12.90%	4.83%	-	-
Horiz. %	87.44%	96.14%	121.26%	108.70%	91.30%	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	2.88	2.21	1.48	2.46	2.74	3.04	3.59	-3.60%
YoY %	30.32%	49.32%	-39.84%	-10.22%	-9.87%	-15.32%	-	-
Horiz. %	80.22%	61.56%	41.23%	68.52%	76.32%	84.68%	100.00%	-
P/EPS	37.36	43.14	29.16	33.03	45.06	29.70	26.48	5.89%
YoY %	-13.40%	47.94%	-11.72%	-26.70%	51.72%	12.16%	-	-
Horiz. %	141.09%	162.92%	110.12%	124.74%	170.17%	112.16%	100.00%	-
EY	2.68	2.32	3.43	3.03	2.22	3.37	3.78	-5.56%
YoY %	15.52%	-32.36%	13.20%	36.49%	-34.12%	-10.85%	-	-
Horiz. %	70.90%	61.38%	90.74%	80.16%	58.73%	89.15%	100.00%	-
DY	1.79	1.81	2.22	2.14	2.03	2.15	1.93	-1.24%
YoY %	-1.10%	-18.47%	3.74%	5.42%	-5.58%	11.40%	-	-
Horiz. %	92.75%	93.78%	115.03%	110.88%	105.18%	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