[TENAGA] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -9.0%

YoY- -41.47%

Quarter Report

Announcement Q2 FY2020.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	13,323,200	19,140,300	12,441,000	10,890,800	12,876,000	12,497,900	0	-
YoY %	-30.39%	53.85%	14.23%	-15.42%	3.03%	0.00%	-	-
Horiz. %	106.60%	153.15%	99.54%	87.14%	103.03%	100.00%	-	-
PBT	541,500	1,465,700	1,202,100	1,044,700	1,082,800	1,523,900	0	-
YoY %	-63.06%	21.93%	15.07%	-3.52%	-28.95%	0.00%	-	-
Horiz. %	35.53%	96.18%	78.88%	68.55%	71.05%	100.00%	-	-
Tax	-270,600	-560,100	-352,100	-368,700	47,300	-255,500	0	-
YoY %	51.69%	-59.07%	4.50%	-879.49%	118.51%	0.00%	-	-
Horiz. %	105.91%	219.22%	137.81%	144.31%	-18.51%	100.00%	-	-
NP	270,900	905,600	850,000	676,000	1,130,100	1,268,400	0	-
YoY %	-70.09%	6.54%	25.74%	-40.18%	-10.90%	0.00%	-	-
Horiz. %	21.36%	71.40%	67.01%	53.30%	89.10%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,900	872,200	821,500	653,300	1,116,200	1,237,300	0	-
YoY %	-62.41%	6.17%	25.75%	-41.47%	-9.79%	0.00%	-	-
Horiz. %	26.50%	70.49%	66.39%	52.80%	90.21%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.97%	38.21%	29.29%	35.29%	-4.37%	16.77%	-	-
YoY %	30.78%	30.45%	-17.00%	907.55%	-126.06%	0.00%	-	-
Horiz. %	297.97%	227.85%	174.66%	210.44%	-26.06%	100.00%	-	-
Total Cost	13,052,300	18,234,700	11,591,000	10,214,800	11,745,900	11,229,500	0	-
YoY %	-28.42%	57.32%	13.47%	-13.04%	4.60%	0.00%	-	-
Horiz. %	116.23%	162.38%	103.22%	90.96%	104.60%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,994,981	58,107,800	55,290,286	54,574,606	58,498,181	58,929,439	0	-
YoY %	-0.19%	5.10%	1.31%	-6.71%	-0.73%	0.00%	-	-
Horiz. %	98.41%	98.61%	93.82%	92.61%	99.27%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,036,097	1,145,218	1,255,935	1,251,671	1,706,066	1,716,358	-	-
YoY %	-9.53%	-8.82%	0.34%	-26.63%	-0.60%	0.00%	-	-
Horiz. %	60.37%	66.72%	73.17%	72.93%	99.40%	100.00%	-	-
Div Payout %	315.98%	131.30%	152.88%	191.59%	152.85%	138.72%	-	-
YoY %	140.65%	-14.12%	-20.20%	25.35%	10.19%	0.00%	-	-
Horiz. %	227.78%	94.65%	110.21%	138.11%	110.19%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	57,994,981	58,107,800	55,290,286	54,574,606	58,498,181	58,929,439	0	-
YoY %	-0.19%	5.10%	1.31%	-6.71%	-0.73%	0.00%	-	-
Horiz. %	98.41%	98.61%	93.82%	92.61%	99.27%	100.00%	-	-
NOSH	5,787,331	5,726,091	5,726,091	5,704,596	5,686,888	5,678,180	5,658,592	0.37%
YoY %	1.07%	0.00%	0.38%	0.31%	0.15%	0.35%	-	-
Horiz. %	102.28%	101.19%	101.19%	100.81%	100.50%	100.35%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	2.03%	4.73%	6.83%	6.21%	8.78%	10.15%	0.00%	-
YoY %	-57.08%	-30.75%	9.98%	-29.27%	-13.50%	0.00%	-	-
Horiz. %	20.00%	46.60%	67.29%	61.18%	86.50%	100.00%	-	-
ROE	0.57%	1.50%	1.49%	1.20%	1.91%	2.10%	0.00%	-
YoY %	-62.00%	0.67%	24.17%	-37.17%	-9.05%	0.00%	-	-
Horiz. %	27.14%	71.43%	70.95%	57.14%	90.95%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	231.46	334.26	217.93	191.42	226.42	220.42	0.00	-
YoY %	-30.75%	53.38%	13.85%	-15.46%	2.72%	0.00%	-	-
Horiz. %	105.01%	151.65%	98.87%	86.84%	102.72%	100.00%	-	-
EPS	5.70	15.23	14.39	11.48	19.63	21.82	0.00	-
YoY %	-62.57%	5.84%	25.35%	-41.52%	-10.04%	0.00%	-	-
Horiz. %	26.12%	69.80%	65.95%	52.61%	89.96%	100.00%	-	-
DPS	18.00	20.00	22.00	22.00	30.00	30.27	0.00	-
YoY %	-10.00%	-9.09%	0.00%	-26.67%	-0.89%	0.00%	-	-
Horiz. %	59.46%	66.07%	72.68%	72.68%	99.11%	100.00%	-	-
NAPS	10.0754	10.1479	9.6851	9.5923	10.2865	10.3929	0.00	-
YoY %	-0.71%	4.78%	0.97%	-6.75%	-1.02%	0.00%	-	-
Horiz. %	96.95%	97.64%	93.19%	92.30%	98.98%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,704,596
RPS	229.20	329.27	214.02	187.35	221.51	215.00	0.00	-
YoY %	-30.39%	53.85%	14.24%	-15.42%	3.03%	0.00%	-	-
Horiz. %	106.60%	153.15%	99.54%	87.14%	103.03%	100.00%	-	-
EPS	5.64	15.00	14.13	11.24	19.20	21.29	0.00	-
YoY %	-62.40%	6.16%	25.71%	-41.46%	-9.82%	0.00%	-	-
Horiz. %	26.49%	70.46%	66.37%	52.79%	90.18%	100.00%	-	-
DPS	17.82	19.70	21.61	21.53	29.35	29.53	0.00	-
YoY %	-9.54%	-8.84%	0.37%	-26.64%	-0.61%	0.00%	-	-
Horiz. %	60.35%	66.71%	73.18%	72.91%	99.39%	100.00%	-	-
NAPS	9.9769	9.9963	9.5116	9.3885	10.0634	10.1376	0.00	-
YoY %	-0.19%	5.10%	1.31%	-6.71%	-0.73%	0.00%	-	-
Horiz. %	98.41%	98.61%	93.82%	92.61%	99.27%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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	3.91	2.39	4.49	6.07	6.11	6.64	0.00	-
YoY %	63.60%	-46.77%	-26.03%	-0.65%	-7.98%	0.00%	-	-
Horiz. %	58.89%	35.99%	67.62%	91.42%	92.02%	100.00%	-	-
P/EPS	158.87	52.39	68.03	101.20	70.51	67.09	0.00	-
YoY %	203.24%	-22.99%	-32.78%	43.53%	5.10%	0.00%	-	-
Horiz. %	236.80%	78.09%	101.40%	150.84%	105.10%	100.00%	-	-
EY	0.63	1.91	1.47	0.99	1.42	1.49	0.00	-
YoY %	-67.02%	29.93%	48.48%	-30.28%	-4.70%	0.00%	-	-
Horiz. %	42.28%	128.19%	98.66%	66.44%	95.30%	100.00%	-	-
DY	1.99	2.51	2.25	1.89	2.17	2.07	0.00	-
YoY %	-20.72%	11.56%	19.05%	-12.90%	4.83%	0.00%	-	-
Horiz. %	96.14%	121.26%	108.70%	91.30%	104.83%	100.00%	-	-
P/NAPS	0.90	0.79	1.01	1.21	1.35	1.41	0.00	-
YoY %	13.92%	-21.78%	-16.53%	-10.37%	-4.26%	0.00%	-	-
Horiz. %	63.83%	56.03%	71.63%	85.82%	95.74%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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	4.31	2.69	4.73	5.67	6.17	7.11	0.00	-
YoY %	60.22%	-43.13%	-16.58%	-8.10%	-13.22%	0.00%	-	-
Horiz. %	60.62%	37.83%	66.53%	79.75%	86.78%	100.00%	-	-
P/EPS	175.02	59.02	71.58	94.58	71.12	71.86	0.00	-
YoY %	196.54%	-17.55%	-24.32%	32.99%	-1.03%	0.00%	-	-
Horiz. %	243.56%	82.13%	99.61%	131.62%	98.97%	100.00%	-	-
EY	0.57	1.69	1.40	1.06	1.41	1.39	0.00	-
YoY %	-66.27%	20.71%	32.08%	-24.82%	1.44%	0.00%	-	-
Horiz. %	41.01%	121.58%	100.72%	76.26%	101.44%	100.00%	-	-
DY	1.81	2.22	2.14	2.03	2.15	1.93	0.00	-
YoY %	-18.47%	3.74%	5.42%	-5.58%	11.40%	0.00%	-	-
Horiz. %	93.78%	115.03%	110.88%	105.18%	111.40%	100.00%	-	-
P/NAPS	0.99	0.89	1.06	1.13	1.36	1.51	0.00	-
YoY %	11.24%	-16.04%	-6.19%	-16.91%	-9.93%	0.00%	-	-
Horiz. %	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