[TENAGA] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 45.0%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Revenue 53,872,200 36,894,400 33,651,700 38,762,600 37,845,700 0 34,953,100 8.44%
PBT 4,531,900 3,916,300 3,343,800 4,702,900 4,843,900 0 6,129,400 -5.50%
Tax -1,782,400 -1,044,100 -929,200 -842,000 -947,300 0 -951,800 12.47%
NP 2,749,500 2,872,200 2,414,600 3,860,900 3,896,600 0 5,177,600 -11.18%
-
NP to SH 2,654,200 2,784,000 2,380,800 3,875,900 3,858,000 0 5,184,800 -11.79%
-
Tax Rate 39.33% 26.66% 27.79% 17.90% 19.56% - 15.53% -
Total Cost 51,122,700 34,022,200 31,237,100 34,901,700 33,949,100 0 29,775,500 10.65%
-
Net Worth 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 55,356,592 0.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Div 1,146,701 1,257,217 1,252,794 1,706,066 1,717,176 - 962,034 3.34%
Div Payout % 43.20% 45.16% 52.62% 44.02% 44.51% - 18.55% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Net Worth 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 55,356,592 0.64%
NOSH 5,753,077 5,726,091 5,704,653 5,686,888 5,678,180 5,659,016 5,659,026 0.30%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
NP Margin 5.10% 7.78% 7.18% 9.96% 10.30% 0.00% 14.81% -
ROE 4.63% 5.05% 4.43% 6.75% 6.67% 0.00% 9.37% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
RPS 939.60 645.61 590.95 681.61 667.14 0.00 617.65 8.17%
EPS 46.29 48.72 41.81 68.16 68.01 0.00 91.62 -12.00%
DPS 20.00 22.00 22.00 30.00 30.27 0.00 17.00 3.09%
NAPS 9.9923 9.6394 9.4463 10.0904 10.1997 0.00 9.782 0.39%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
RPS 926.76 634.69 578.91 666.83 651.06 0.00 601.30 8.44%
EPS 45.66 47.89 40.96 66.68 66.37 0.00 89.19 -11.79%
DPS 19.73 21.63 21.55 29.35 29.54 0.00 16.55 3.34%
NAPS 9.8557 9.4764 9.2539 9.8716 9.9539 0.00 9.523 0.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 31/05/17 -
Price 8.05 9.68 10.50 13.64 15.46 14.32 13.78 -
P/RPS 0.86 1.50 1.78 2.00 2.32 0.00 2.23 -16.35%
P/EPS 17.39 19.87 25.11 20.01 22.73 0.00 15.04 2.75%
EY 5.75 5.03 3.98 5.00 4.40 0.00 6.65 -2.68%
DY 2.48 2.27 2.10 2.20 1.96 0.00 1.23 14.04%
P/NAPS 0.81 1.00 1.11 1.35 1.52 0.00 1.41 -9.86%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Date 23/11/22 25/11/21 26/11/20 27/11/19 27/11/18 - 27/07/17 -
Price 8.42 9.38 10.96 13.56 14.72 0.00 14.24 -
P/RPS 0.90 1.45 1.85 1.99 2.21 0.00 2.31 -16.19%
P/EPS 18.19 19.25 26.21 19.90 21.64 0.00 15.54 2.99%
EY 5.50 5.19 3.81 5.03 4.62 0.00 6.43 -2.88%
DY 2.38 2.35 2.01 2.21 2.06 0.00 1.19 13.86%
P/NAPS 0.84 0.97 1.16 1.34 1.44 0.00 1.46 -9.83%

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