[TENAGA] YoY 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- -14.31%

YoY- 25.75%

Quarter Report

Announcement 2QFY2021.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
Quarter Result
Revenue	14,366,800	13,323,200	19,140,300	12,441,000	10,890,800	12,876,000	12,497,900	2.34%
YoY %	7.83%	-30.39%	53.85%	14.23%	-15.42%	3.03%	-	-
Horiz. %	114.95%	106.60%	153.15%	99.54%	87.14%	103.03%	100.00%	-
PBT	1,766,900	541,500	1,465,700	1,202,100	1,044,700	1,082,800	1,523,900	2.49%
YoY %	226.30%	-63.06%	21.93%	15.07%	-3.52%	-28.95%	-	-
Horiz. %	115.95%	35.53%	96.18%	78.88%	68.55%	71.05%	100.00%	-
Tax	-254,500	-270,600	-560,100	-352,100	-368,700	47,300	-255,500	-0.06%
YoY %	5.95%	51.69%	-59.07%	4.50%	-879.49%	118.51%	-	-
Horiz. %	99.61%	105.91%	219.22%	137.81%	144.31%	-18.51%	100.00%	-
NP	1,512,400	270,900	905,600	850,000	676,000	1,130,100	1,268,400	2.97%
YoY %	458.29%	-70.09%	6.54%	25.74%	-40.18%	-10.90%	-	-
Horiz. %	119.24%	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	1,444,100	327,900	872,200	821,500	653,300	1,116,200	1,237,300	2.60%
YoY %	340.41%	-62.41%	6.17%	25.75%	-41.47%	-9.79%	-	-
Horiz. %	116.71%	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	14.40%	49.97%	38.21%	29.29%	35.29%	-4.37%	16.77%	-
YoY %	-71.18%	30.78%	30.45%	-17.00%	907.55%	-126.06%	-	-
Horiz. %	85.87%	297.97%	227.85%	174.66%	210.44%	-26.06%	100.00%	-
Total Cost	12,854,400	13,052,300	18,234,700	11,591,000	10,214,800	11,745,900	11,229,500	2.27%
YoY %	-1.52%	-28.42%	57.32%	13.47%	-13.04%	4.60%	-	-
Horiz. %	114.47%	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	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 %	100.20%	315.98%	131.30%	152.88%	191.59%	152.85%	138.72%	-
YoY %	-68.29%	140.65%	-14.12%	-20.20%	25.35%	10.19%	-	-
Horiz. %	72.23%	227.78%	94.65%	110.21%	138.11%	110.19%	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	10.53%	2.03%	4.73%	6.83%	6.21%	8.78%	10.15%	-
YoY %	418.72%	-57.08%	-30.75%	9.98%	-29.27%	-13.50%	-	-
Horiz. %	103.74%	20.00%	46.60%	67.29%	61.18%	86.50%	100.00%	-
ROE	2.44%	0.57%	1.50%	1.49%	1.20%	1.91%	2.10%	-
YoY %	328.07%	-62.00%	0.67%	24.17%	-37.17%	-9.05%	-	-
Horiz. %	116.19%	27.14%	71.43%	70.95%	57.14%	90.95%	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	248.23	231.46	334.26	217.93	191.42	226.42	220.42	1.99%
YoY %	7.25%	-30.75%	53.38%	13.85%	-15.46%	2.72%	-	-
Horiz. %	112.62%	105.01%	151.65%	98.87%	86.84%	102.72%	100.00%	-
EPS	24.95	5.70	15.23	14.39	11.48	19.63	21.82	2.25%
YoY %	337.72%	-62.57%	5.84%	25.35%	-41.52%	-10.04%	-	-
Horiz. %	114.34%	26.12%	69.80%	65.95%	52.61%	89.96%	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 - 5,726,091
RPS	247.15	229.20	329.27	214.02	187.35	221.51	215.00	2.34%
YoY %	7.83%	-30.39%	53.85%	14.24%	-15.42%	3.03%	-	-
Horiz. %	114.95%	106.60%	153.15%	99.54%	87.14%	103.03%	100.00%	-
EPS	24.84	5.64	15.00	14.13	11.24	19.20	21.29	2.60%
YoY %	340.43%	-62.40%	6.16%	25.71%	-41.46%	-9.82%	-	-
Horiz. %	116.67%	26.49%	70.46%	66.37%	52.79%	90.18%	100.00%	-
DPS	24.89	17.82	19.70	21.61	21.53	29.35	29.53	-2.80%
YoY %	39.67%	-9.54%	-8.84%	0.37%	-26.64%	-0.61%	-	-
Horiz. %	84.29%	60.35%	66.71%	73.18%	72.91%	99.39%	100.00%	-
NAPS	10.1615	9.9769	9.9963	9.5116	9.3885	10.0634	10.1376	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
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	5.55	3.91	2.39	4.49	6.07	6.11	6.64	-2.94%
YoY %	41.94%	63.60%	-46.77%	-26.03%	-0.65%	-7.98%	-	-
Horiz. %	83.58%	58.89%	35.99%	67.62%	91.42%	92.02%	100.00%	-
P/EPS	55.23	158.87	52.39	68.03	101.20	70.51	67.09	-3.18%
YoY %	-65.24%	203.24%	-22.99%	-32.78%	43.53%	5.10%	-	-
Horiz. %	82.32%	236.80%	78.09%	101.40%	150.84%	105.10%	100.00%	-
EY	1.81	0.63	1.91	1.47	0.99	1.42	1.49	3.29%
YoY %	187.30%	-67.02%	29.93%	48.48%	-30.28%	-4.70%	-	-
Horiz. %	121.48%	42.28%	128.19%	98.66%	66.44%	95.30%	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	5.62	4.31	2.69	4.73	5.67	6.17	7.11	-3.84%
YoY %	30.39%	60.22%	-43.13%	-16.58%	-8.10%	-13.22%	-	-
Horiz. %	79.04%	60.62%	37.83%	66.53%	79.75%	86.78%	100.00%	-
P/EPS	55.87	175.02	59.02	71.58	94.58	71.12	71.86	-4.10%
YoY %	-68.08%	196.54%	-17.55%	-24.32%	32.99%	-1.03%	-	-
Horiz. %	77.75%	243.56%	82.13%	99.61%	131.62%	98.97%	100.00%	-
EY	1.79	0.57	1.69	1.40	1.06	1.41	1.39	4.30%
YoY %	214.04%	-66.27%	20.71%	32.08%	-24.82%	1.44%	-	-
Horiz. %	128.78%	41.01%	121.58%	100.72%	76.26%	101.44%	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