[TENAGA] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -12.55%
YoY- -27.57%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,652,000 12,915,100 15,735,100 10,324,300 12,177,100 12,546,800 4,220,100 21.60%
PBT 673,900 816,700 822,000 891,600 774,800 202,700 759,100 -1.96%
Tax -149,500 -8,800 170,500 310,200 -190,700 -354,300 -171,900 -2.29%
NP 524,400 807,900 992,500 1,201,800 584,100 -151,600 587,200 -1.86%
-
NP to SH 583,900 809,100 877,800 1,211,900 653,300 -134,300 603,900 -0.55%
-
Tax Rate 22.18% 1.08% -20.74% -34.79% 24.61% 174.79% 22.65% -
Total Cost 13,127,600 12,107,200 14,742,600 9,122,500 11,593,000 12,698,400 3,632,900 23.86%
-
Net Worth 58,668,477 58,367,948 56,523,361 55,758,924 57,981,810 57,716,936 57,155,513 0.43%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,616,116 1,491,993 1,029,152 3,304,300 3,980,822 1,305,248 1,212,063 4.90%
Div Payout % 276.78% 184.40% 117.24% 272.65% 609.34% 0.00% 200.71% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 58,668,477 58,367,948 56,523,361 55,758,924 57,981,810 57,716,936 57,155,513 0.43%
NOSH 5,787,331 5,753,077 5,726,091 5,704,653 5,686,888 5,686,888 5,665,986 0.35%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.84% 6.26% 6.31% 11.64% 4.80% -1.21% 13.91% -
ROE 1.00% 1.39% 1.55% 2.17% 1.13% -0.23% 1.06% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 236.53 225.06 275.21 181.22 214.13 221.09 74.54 21.21%
EPS 10.12 14.10 15.35 21.27 11.49 -2.37 10.67 -0.87%
DPS 28.00 26.00 18.00 58.00 70.00 23.00 21.41 4.57%
NAPS 10.1646 10.1714 9.886 9.7873 10.1957 10.1704 10.096 0.11%
Adjusted Per Share Value based on latest NOSH - 5,726,091
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 235.89 223.16 271.89 178.39 210.41 216.80 72.92 21.60%
EPS 10.09 13.98 15.17 20.94 11.29 -2.32 10.43 -0.55%
DPS 27.93 25.78 17.78 57.10 68.79 22.55 20.94 4.91%
NAPS 10.1374 10.0855 9.7667 9.6347 10.0187 9.973 9.876 0.43%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 10.04 9.63 9.34 10.42 13.26 13.60 15.26 -
P/RPS 4.24 4.28 3.39 5.75 6.19 6.15 20.47 -23.07%
P/EPS 99.25 68.30 60.84 48.98 115.43 -574.68 143.05 -5.90%
EY 1.01 1.46 1.64 2.04 0.87 -0.17 0.70 6.29%
DY 2.79 2.70 1.93 5.57 5.28 1.69 1.40 12.17%
P/NAPS 0.99 0.95 0.94 1.06 1.30 1.34 1.51 -6.79%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 24/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 11.42 9.64 9.00 10.10 12.10 13.42 15.70 -
P/RPS 4.83 4.28 3.27 5.57 5.65 6.07 21.06 -21.75%
P/EPS 112.89 68.37 58.62 47.48 105.33 -567.08 147.18 -4.32%
EY 0.89 1.46 1.71 2.11 0.95 -0.18 0.68 4.58%
DY 2.45 2.70 2.00 5.74 5.79 1.71 1.36 10.30%
P/NAPS 1.12 0.95 0.91 1.03 1.19 1.32 1.56 -5.37%

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