[TENAGA] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 1.91%
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 14,351,600 13,466,100 19,071,400 12,975,400 11,106,400 12,641,800 13,073,800 1.56%
PBT 1,875,400 1,055,500 1,534,200 1,236,900 1,282,700 1,546,500 904,600 12.90%
Tax -243,900 -178,100 -561,500 -188,200 -280,800 -336,900 -393,200 -7.64%
NP 1,631,500 877,400 972,700 1,048,700 1,001,900 1,209,600 511,400 21.30%
-
NP to SH 1,584,300 856,200 888,900 1,003,800 1,009,600 1,202,900 501,000 21.13%
-
Tax Rate 13.01% 16.87% 36.60% 15.22% 21.89% 21.78% 43.47% -
Total Cost 12,720,100 12,588,700 18,098,700 11,926,700 10,104,500 11,432,200 12,562,400 0.20%
-
Net Worth 59,130,390 57,761,953 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0.36%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 59,130,390 57,761,953 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0.36%
NOSH 5,796,926 5,787,331 5,753,077 5,726,091 5,704,653 5,686,888 5,678,180 0.34%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 11.37% 6.52% 5.10% 8.08% 9.02% 9.57% 3.91% -
ROE 2.68% 1.48% 1.55% 1.82% 1.88% 2.10% 0.87% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 247.57 233.52 332.63 227.06 195.04 222.30 230.46 1.19%
EPS 27.33 14.85 15.50 17.57 17.73 21.15 8.83 20.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2003 10.0166 9.9923 9.6394 9.4463 10.0904 10.1997 0.00%
Adjusted Per Share Value based on latest NOSH - 5,753,077
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 247.57 232.30 328.99 223.83 191.59 218.08 225.53 1.56%
EPS 27.33 14.77 15.33 17.32 17.42 20.75 8.64 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2003 9.9642 9.883 9.5025 9.2794 9.8989 9.9814 0.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 14.44 9.99 8.05 9.68 10.50 13.64 15.46 -
P/RPS 5.83 4.28 2.42 4.26 5.38 6.14 6.71 -2.31%
P/EPS 52.84 67.28 51.92 55.11 59.22 64.49 175.05 -18.08%
EY 1.89 1.49 1.93 1.81 1.69 1.55 0.57 22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.00 0.81 1.00 1.11 1.35 1.52 -1.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 24/11/23 23/11/22 25/11/21 26/11/20 27/11/19 27/11/18 -
Price 13.98 10.00 8.42 9.38 10.96 13.56 14.72 -
P/RPS 5.65 4.28 2.53 4.13 5.62 6.10 6.39 -2.02%
P/EPS 51.15 67.35 54.31 53.40 61.82 64.11 166.68 -17.85%
EY 1.95 1.48 1.84 1.87 1.62 1.56 0.60 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.00 0.84 0.97 1.16 1.34 1.44 -0.82%

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