[TENAGA] YoY Quarter Result on 31-Dec-2018 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -126.81%

YoY- -122.24%

Quarter Report

Announcement Q4 FY2018.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Quarter Result
Revenue	15,735,100	10,324,300	12,177,100	12,546,800	4,220,100	12,463,800	11,236,700	6.51%
YoY %	52.41%	-15.22%	-2.95%	197.31%	-66.14%	10.92%	-	-
Horiz. %	140.03%	91.88%	108.37%	111.66%	37.56%	110.92%	100.00%	-
PBT	822,000	891,600	774,800	202,700	759,100	2,152,400	1,872,300	-14.29%
YoY %	-7.81%	15.07%	282.24%	-73.30%	-64.73%	14.96%	-	-
Horiz. %	43.90%	47.62%	41.38%	10.83%	40.54%	114.96%	100.00%	-
Tax	170,500	310,200	-190,700	-354,300	-171,900	-417,900	-135,900	-
YoY %	-45.04%	262.66%	46.18%	-106.11%	58.87%	-207.51%	-	-
Horiz. %	-125.46%	-228.26%	140.32%	260.71%	126.49%	307.51%	100.00%	-
NP	992,500	1,201,800	584,100	-151,600	587,200	1,734,500	1,736,400	-9.94%
YoY %	-17.42%	105.75%	485.29%	-125.82%	-66.15%	-0.11%	-	-
Horiz. %	57.16%	69.21%	33.64%	-8.73%	33.82%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	877,800	1,211,900	653,300	-134,300	603,900	1,719,200	1,762,200	-12.24%
YoY %	-27.57%	85.50%	586.45%	-122.24%	-64.87%	-2.44%	-	-
Horiz. %	49.81%	68.77%	37.07%	-7.62%	34.27%	97.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-20.74%	-34.79%	24.61%	174.79%	22.65%	19.42%	7.26%	-
YoY %	40.39%	-241.37%	-85.92%	671.70%	16.63%	167.49%	-	-
Horiz. %	-285.67%	-479.20%	338.98%	2,407.58%	311.98%	267.49%	100.00%	-
Total Cost	14,742,600	9,122,500	11,593,000	12,698,400	3,632,900	10,729,300	9,500,300	8.58%
YoY %	61.61%	-21.31%	-8.71%	249.54%	-66.14%	12.94%	-	-
Horiz. %	155.18%	96.02%	122.03%	133.66%	38.24%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	52,397,511	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	8.99%	-	-
Horiz. %	107.87%	106.42%	110.66%	110.15%	109.08%	108.99%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Dividend
Div	1,029,152	3,304,300	3,980,822	1,305,248	1,212,063	2,489,953	1,241,780	-3.45%
YoY %	-68.85%	-16.99%	204.99%	7.69%	-51.32%	100.51%	-	-
Horiz. %	82.88%	266.09%	320.57%	105.11%	97.61%	200.51%	100.00%	-
Div Payout %	117.24%	272.65%	609.34%	0.00%	200.71%	144.83%	70.47%	-
YoY %	-57.00%	-55.25%	0.00%	0.00%	38.58%	105.52%	-	-
Horiz. %	166.37%	386.90%	864.68%	0.00%	284.82%	205.52%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Equity
Net Worth	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	52,397,511	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	8.99%	-	-
Horiz. %	107.87%	106.42%	110.66%	110.15%	109.08%	108.99%	100.00%	-
NOSH	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	5,658,986	5,644,458	0.26%
YoY %	0.38%	0.31%	0.00%	0.37%	0.12%	0.26%	-	-
Horiz. %	101.45%	101.07%	100.75%	100.75%	100.38%	100.26%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Ratio Analysis
NP Margin	6.31%	11.64%	4.80%	-1.21%	13.91%	13.92%	15.45%	-
YoY %	-45.79%	142.50%	496.69%	-108.70%	-0.07%	-9.90%	-	-
Horiz. %	40.84%	75.34%	31.07%	-7.83%	90.03%	90.10%	100.00%	-
ROE	1.55%	2.17%	1.13%	-0.23%	1.06%	3.01%	3.36%	-
YoY %	-28.57%	92.04%	591.30%	-121.70%	-64.78%	-10.42%	-	-
Horiz. %	46.13%	64.58%	33.63%	-6.85%	31.55%	89.58%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Per Share
RPS	275.21	181.22	214.13	221.09	74.54	220.25	199.07	6.25%
YoY %	51.87%	-15.37%	-3.15%	196.61%	-66.16%	10.64%	-	-
Horiz. %	138.25%	91.03%	107.57%	111.06%	37.44%	110.64%	100.00%	-
EPS	15.35	21.27	11.49	-2.37	10.67	30.38	31.22	-12.45%
YoY %	-27.83%	85.12%	584.81%	-122.21%	-64.88%	-2.69%	-	-
Horiz. %	49.17%	68.13%	36.80%	-7.59%	34.18%	97.31%	100.00%	-
DPS	18.00	58.00	70.00	23.00	21.41	44.00	22.00	-3.69%
YoY %	-68.97%	-17.14%	204.35%	7.43%	-51.34%	100.00%	-	-
Horiz. %	81.82%	263.64%	318.18%	104.55%	97.32%	200.00%	100.00%	-
NAPS	9.886	9.7873	10.1957	10.1704	10.096	10.092	9.283	1.18%
YoY %	1.01%	-4.01%	0.25%	0.74%	0.04%	8.71%	-	-
Horiz. %	106.50%	105.43%	109.83%	109.56%	108.76%	108.71%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	270.69	177.61	209.48	215.84	72.60	214.41	193.30	6.51%
YoY %	52.41%	-15.21%	-2.95%	197.30%	-66.14%	10.92%	-	-
Horiz. %	140.04%	91.88%	108.37%	111.66%	37.56%	110.92%	100.00%	-
EPS	15.10	20.85	11.24	-2.31	10.39	29.58	30.32	-12.24%
YoY %	-27.58%	85.50%	586.58%	-122.23%	-64.87%	-2.44%	-	-
Horiz. %	49.80%	68.77%	37.07%	-7.62%	34.27%	97.56%	100.00%	-
DPS	17.70	56.84	68.48	22.45	20.85	42.83	21.36	-3.46%
YoY %	-68.86%	-17.00%	205.03%	7.67%	-51.32%	100.51%	-	-
Horiz. %	82.87%	266.10%	320.60%	105.10%	97.61%	200.51%	100.00%	-
NAPS	9.7237	9.5922	9.9746	9.929	9.8324	9.8247	9.0139	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	8.99%	-	-
Horiz. %	107.87%	106.42%	110.66%	110.15%	109.08%	108.99%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/08/17	30/08/16	-
Price	9.34	10.42	13.26	13.60	15.26	14.28	14.74	-
P/RPS	3.39	5.75	6.19	6.15	20.47	6.48	7.40	-13.60%
YoY %	-41.04%	-7.11%	0.65%	-69.96%	215.90%	-12.43%	-	-
Horiz. %	45.81%	77.70%	83.65%	83.11%	276.62%	87.57%	100.00%	-
P/EPS	60.84	48.98	115.43	-574.68	143.05	47.00	47.21	4.86%
YoY %	24.21%	-57.57%	120.09%	-501.73%	204.36%	-0.44%	-	-
Horiz. %	128.87%	103.75%	244.50%	-1,217.28%	303.01%	99.56%	100.00%	-
EY	1.64	2.04	0.87	-0.17	0.70	2.13	2.12	-4.69%
YoY %	-19.61%	134.48%	611.76%	-124.29%	-67.14%	0.47%	-	-
Horiz. %	77.36%	96.23%	41.04%	-8.02%	33.02%	100.47%	100.00%	-
DY	1.93	5.57	5.28	1.69	1.40	3.08	1.49	4.96%
YoY %	-65.35%	5.49%	212.43%	20.71%	-54.55%	106.71%	-	-
Horiz. %	129.53%	373.83%	354.36%	113.42%	93.96%	206.71%	100.00%	-
P/NAPS	0.94	1.06	1.30	1.34	1.51	1.41	1.59	-9.37%
YoY %	-11.32%	-18.46%	-2.99%	-11.26%	7.09%	-11.32%	-	-
Horiz. %	59.12%	66.67%	81.76%	84.28%	94.97%	88.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	26/02/21	28/02/20	28/02/19	28/02/18	26/10/17	27/10/16	-
Price	9.00	10.10	12.10	13.42	15.70	14.34	14.32	-
P/RPS	3.27	5.57	5.65	6.07	21.06	6.51	7.19	-13.72%
YoY %	-41.29%	-1.42%	-6.92%	-71.18%	223.50%	-9.46%	-	-
Horiz. %	45.48%	77.47%	78.58%	84.42%	292.91%	90.54%	100.00%	-
P/EPS	58.62	47.48	105.33	-567.08	147.18	47.20	45.87	4.70%
YoY %	23.46%	-54.92%	118.57%	-485.30%	211.82%	2.90%	-	-
Horiz. %	127.80%	103.51%	229.63%	-1,236.28%	320.86%	102.90%	100.00%	-
EY	1.71	2.11	0.95	-0.18	0.68	2.12	2.18	-4.44%
YoY %	-18.96%	122.11%	627.78%	-126.47%	-67.92%	-2.75%	-	-
Horiz. %	78.44%	96.79%	43.58%	-8.26%	31.19%	97.25%	100.00%	-
DY	2.00	5.74	5.79	1.71	1.36	3.07	1.54	5.01%
YoY %	-65.16%	-0.86%	238.60%	25.74%	-55.70%	99.35%	-	-
Horiz. %	129.87%	372.73%	375.97%	111.04%	88.31%	199.35%	100.00%	-
P/NAPS	0.91	1.03	1.19	1.32	1.56	1.42	1.54	-9.38%
YoY %	-11.65%	-13.45%	-9.85%	-15.38%	9.86%	-7.79%	-	-
Horiz. %	59.09%	66.88%	77.27%	85.71%	101.30%	92.21%	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