[TENAGA] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -58.19%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
Revenue 15,658,500 11,478,000 11,654,500 13,244,800 12,274,000 0 10,676,800 6.22%
PBT 1,532,000 1,477,300 1,016,400 2,073,600 2,415,400 0 2,163,300 -5.29%
Tax -660,800 -503,800 -279,700 -552,400 -298,600 0 -201,100 20.65%
NP 871,200 973,500 736,700 1,521,200 2,116,800 0 1,962,200 -12.02%
-
NP to SH 893,100 958,700 717,900 1,556,800 2,119,700 0 1,976,000 -11.77%
-
Tax Rate 43.13% 34.10% 27.52% 26.64% 12.36% - 9.30% -
Total Cost 14,787,300 10,504,500 10,917,800 11,723,600 10,157,200 0 8,714,600 8.70%
-
Net Worth 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0 49,182,703 2.23%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
Net Worth 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0 49,182,703 2.23%
NOSH 5,726,091 5,704,653 5,686,888 5,686,888 5,665,986 5,652,341 5,644,101 0.22%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
NP Margin 5.56% 8.48% 6.32% 11.49% 17.25% 0.00% 18.38% -
ROE 1.58% 1.76% 1.32% 2.70% 3.67% 0.00% 4.02% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
RPS 273.46 201.20 204.94 232.90 216.63 0.00 189.17 5.98%
EPS 15.60 16.81 12.62 27.38 37.41 0.00 35.01 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8813 9.5611 9.5989 10.1455 10.2018 0.00 8.714 2.00%
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
RPS 269.37 197.46 200.49 227.85 211.15 0.00 183.67 6.22%
EPS 15.36 16.49 12.35 26.78 36.47 0.00 33.99 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7337 9.383 9.3907 9.9255 9.9439 0.00 8.4609 2.23%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/11/15 -
Price 9.00 10.12 12.02 12.66 16.24 13.72 13.36 -
P/RPS 3.29 5.03 5.87 5.44 7.50 0.00 7.06 -11.35%
P/EPS 57.70 60.22 95.22 46.25 43.41 0.00 38.16 6.74%
EY 1.73 1.66 1.05 2.16 2.30 0.00 2.62 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.25 1.25 1.59 0.00 1.53 -7.87%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 CAGR
Date 30/05/22 27/05/21 10/06/20 28/05/19 25/05/18 - 28/01/16 -
Price 9.25 9.96 11.92 11.66 15.04 0.00 13.20 -
P/RPS 3.38 4.95 5.82 5.01 6.94 0.00 6.98 -10.81%
P/EPS 59.31 59.27 94.43 42.59 40.20 0.00 37.70 7.41%
EY 1.69 1.69 1.06 2.35 2.49 0.00 2.65 -6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 1.24 1.15 1.47 0.00 1.51 -7.20%

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