[TENAGA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -45.69%

YoY- 586.45%

Quarter Report

Announcement 4Q FY2019.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Quarter Result
Revenue	12,915,100	15,735,100	10,324,300	12,177,100	12,546,800	4,220,100	12,463,800	0.66%
YoY %	-17.92%	52.41%	-15.22%	-2.95%	197.31%	-66.14%	-	-
Horiz. %	103.62%	126.25%	82.83%	97.70%	100.67%	33.86%	100.00%	-
PBT	816,700	822,000	891,600	774,800	202,700	759,100	2,152,400	-16.60%
YoY %	-0.64%	-7.81%	15.07%	282.24%	-73.30%	-64.73%	-	-
Horiz. %	37.94%	38.19%	41.42%	36.00%	9.42%	35.27%	100.00%	-
Tax	-8,800	170,500	310,200	-190,700	-354,300	-171,900	-417,900	-51.48%
YoY %	-105.16%	-45.04%	262.66%	46.18%	-106.11%	58.87%	-	-
Horiz. %	2.11%	-40.80%	-74.23%	45.63%	84.78%	41.13%	100.00%	-
NP	807,900	992,500	1,201,800	584,100	-151,600	587,200	1,734,500	-13.33%
YoY %	-18.60%	-17.42%	105.75%	485.29%	-125.82%	-66.15%	-	-
Horiz. %	46.58%	57.22%	69.29%	33.68%	-8.74%	33.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	809,100	877,800	1,211,900	653,300	-134,300	603,900	1,719,200	-13.17%
YoY %	-7.83%	-27.57%	85.50%	586.45%	-122.24%	-64.87%	-	-
Horiz. %	47.06%	51.06%	70.49%	38.00%	-7.81%	35.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.08%	-20.74%	-34.79%	24.61%	174.79%	22.65%	19.42%	-
YoY %	105.21%	40.39%	-241.37%	-85.92%	671.70%	16.63%	-	-
Horiz. %	5.56%	-106.80%	-179.15%	126.73%	900.05%	116.63%	100.00%	-
Total Cost	12,107,200	14,742,600	9,122,500	11,593,000	12,698,400	3,632,900	10,729,300	2.28%
YoY %	-17.88%	61.61%	-21.31%	-8.71%	249.54%	-66.14%	-	-
Horiz. %	112.84%	137.41%	85.02%	108.05%	118.35%	33.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,367,948	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Dividend
Div	1,491,993	1,029,152	3,304,300	3,980,822	1,305,248	1,212,063	2,489,953	-9.15%
YoY %	44.97%	-68.85%	-16.99%	204.99%	7.69%	-51.32%	-	-
Horiz. %	59.92%	41.33%	132.71%	159.88%	52.42%	48.68%	100.00%	-
Div Payout %	184.40%	117.24%	272.65%	609.34%	0.00%	200.71%	144.83%	-
YoY %	57.28%	-57.00%	-55.25%	0.00%	0.00%	38.58%	-	-
Horiz. %	127.32%	80.95%	188.26%	420.73%	0.00%	138.58%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Equity
Net Worth	58,367,948	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-
NOSH	5,753,077	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	5,658,986	0.30%
YoY %	0.47%	0.38%	0.31%	0.00%	0.37%	0.12%	-	-
Horiz. %	101.66%	101.19%	100.81%	100.49%	100.49%	100.12%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Ratio Analysis
NP Margin	6.26%	6.31%	11.64%	4.80%	-1.21%	13.91%	13.92%	-
YoY %	-0.79%	-45.79%	142.50%	496.69%	-108.70%	-0.07%	-	-
Horiz. %	44.97%	45.33%	83.62%	34.48%	-8.69%	99.93%	100.00%	-
ROE	1.39%	1.55%	2.17%	1.13%	-0.23%	1.06%	3.01%	-
YoY %	-10.32%	-28.57%	92.04%	591.30%	-121.70%	-64.78%	-	-
Horiz. %	46.18%	51.50%	72.09%	37.54%	-7.64%	35.22%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Per Share
RPS	225.06	275.21	181.22	214.13	221.09	74.54	220.25	0.40%
YoY %	-18.22%	51.87%	-15.37%	-3.15%	196.61%	-66.16%	-	-
Horiz. %	102.18%	124.95%	82.28%	97.22%	100.38%	33.84%	100.00%	-
EPS	14.10	15.35	21.27	11.49	-2.37	10.67	30.38	-13.39%
YoY %	-8.14%	-27.83%	85.12%	584.81%	-122.21%	-64.88%	-	-
Horiz. %	46.41%	50.53%	70.01%	37.82%	-7.80%	35.12%	100.00%	-
DPS	26.00	18.00	58.00	70.00	23.00	21.41	44.00	-9.38%
YoY %	44.44%	-68.97%	-17.14%	204.35%	7.43%	-51.34%	-	-
Horiz. %	59.09%	40.91%	131.82%	159.09%	52.27%	48.66%	100.00%	-
NAPS	10.1714	9.886	9.7873	10.1957	10.1704	10.096	10.092	0.14%
YoY %	2.89%	1.01%	-4.01%	0.25%	0.74%	0.04%	-	-
Horiz. %	100.79%	97.96%	96.98%	101.03%	100.78%	100.04%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	223.16	271.89	178.39	210.41	216.80	72.92	215.36	0.66%
YoY %	-17.92%	52.41%	-15.22%	-2.95%	197.31%	-66.14%	-	-
Horiz. %	103.62%	126.25%	82.83%	97.70%	100.67%	33.86%	100.00%	-
EPS	13.98	15.17	20.94	11.29	-2.32	10.43	29.71	-13.17%
YoY %	-7.84%	-27.55%	85.47%	586.64%	-122.24%	-64.89%	-	-
Horiz. %	47.05%	51.06%	70.48%	38.00%	-7.81%	35.11%	100.00%	-
DPS	25.78	17.78	57.10	68.79	22.55	20.94	43.02	-9.14%
YoY %	44.99%	-68.86%	-16.99%	205.06%	7.69%	-51.32%	-	-
Horiz. %	59.93%	41.33%	132.73%	159.90%	52.42%	48.68%	100.00%	-
NAPS	10.0855	9.7667	9.6347	10.0187	9.973	9.876	9.8682	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/08/17	-
Price	9.63	9.34	10.42	13.26	13.60	15.26	14.28	-
P/RPS	4.28	3.39	5.75	6.19	6.15	20.47	6.48	-7.47%
YoY %	26.25%	-41.04%	-7.11%	0.65%	-69.96%	215.90%	-	-
Horiz. %	66.05%	52.31%	88.73%	95.52%	94.91%	315.90%	100.00%	-
P/EPS	68.30	60.84	48.98	115.43	-574.68	143.05	47.00	7.25%
YoY %	12.26%	24.21%	-57.57%	120.09%	-501.73%	204.36%	-	-
Horiz. %	145.32%	129.45%	104.21%	245.60%	-1,222.72%	304.36%	100.00%	-
EY	1.46	1.64	2.04	0.87	-0.17	0.70	2.13	-6.83%
YoY %	-10.98%	-19.61%	134.48%	611.76%	-124.29%	-67.14%	-	-
Horiz. %	68.54%	77.00%	95.77%	40.85%	-7.98%	32.86%	100.00%	-
DY	2.70	1.93	5.57	5.28	1.69	1.40	3.08	-2.43%
YoY %	39.90%	-65.35%	5.49%	212.43%	20.71%	-54.55%	-	-
Horiz. %	87.66%	62.66%	180.84%	171.43%	54.87%	45.45%	100.00%	-
P/NAPS	0.95	0.94	1.06	1.30	1.34	1.51	1.41	-7.13%
YoY %	1.06%	-11.32%	-18.46%	-2.99%	-11.26%	7.09%	-	-
Horiz. %	67.38%	66.67%	75.18%	92.20%	95.04%	107.09%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/23	24/02/22	26/02/21	28/02/20	28/02/19	28/02/18	26/10/17	-
Price	9.64	9.00	10.10	12.10	13.42	15.70	14.34	-
P/RPS	4.28	3.27	5.57	5.65	6.07	21.06	6.51	-7.55%
YoY %	30.89%	-41.29%	-1.42%	-6.92%	-71.18%	223.50%	-	-
Horiz. %	65.75%	50.23%	85.56%	86.79%	93.24%	323.50%	100.00%	-
P/EPS	68.37	58.62	47.48	105.33	-567.08	147.18	47.20	7.18%
YoY %	16.63%	23.46%	-54.92%	118.57%	-485.30%	211.82%	-	-
Horiz. %	144.85%	124.19%	100.59%	223.16%	-1,201.44%	311.82%	100.00%	-
EY	1.46	1.71	2.11	0.95	-0.18	0.68	2.12	-6.74%
YoY %	-14.62%	-18.96%	122.11%	627.78%	-126.47%	-67.92%	-	-
Horiz. %	68.87%	80.66%	99.53%	44.81%	-8.49%	32.08%	100.00%	-
DY	2.70	2.00	5.74	5.79	1.71	1.36	3.07	-2.37%
YoY %	35.00%	-65.16%	-0.86%	238.60%	25.74%	-55.70%	-	-
Horiz. %	87.95%	65.15%	186.97%	188.60%	55.70%	44.30%	100.00%	-
P/NAPS	0.95	0.91	1.03	1.19	1.32	1.56	1.42	-7.25%
YoY %	4.40%	-11.65%	-13.45%	-9.85%	-15.38%	9.86%	-	-
Horiz. %	66.90%	64.08%	72.54%	83.80%	92.96%	109.86%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

SELL

2024-05-06 16:40:00

EMA 5

5 Mins

SELL

2024-05-06 16:35:00

EMA 5

5 Mins

BUY

2024-05-06 16:30:00

EMA 5

5 Mins

SELL

2024-05-06 16:10:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

318

SNS

SNS NETWORK TECHNOLOGY BERHAD

290

MYEG

MY E.G. SERVICES BHD

256

YTL

YTL CORPORATION BHD

238

DNEX

DAGANG NEXCHANGE BERHAD

229

PBBANK

PUBLIC BANK BHD

203

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More