[TENAGA] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -20.89%
YoY- 33.54%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 13,640,400 12,625,600 15,658,500 11,478,000 11,654,500 13,244,800 12,274,000 1.77%
PBT 1,029,800 1,102,700 1,532,000 1,477,300 1,016,400 2,073,600 2,415,400 -13.23%
Tax -351,900 -171,800 -660,800 -503,800 -279,700 -552,400 -298,600 2.77%
NP 677,900 930,900 871,200 973,500 736,700 1,521,200 2,116,800 -17.27%
-
NP to SH 715,700 1,002,300 893,100 958,700 717,900 1,556,800 2,119,700 -16.53%
-
Tax Rate 34.17% 15.58% 43.13% 34.10% 27.52% 26.64% 12.36% -
Total Cost 12,962,500 11,694,700 14,787,300 10,504,500 10,917,800 11,723,600 10,157,200 4.14%
-
Net Worth 57,946,818 57,847,770 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0.04%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 57,946,818 57,847,770 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0.04%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.97% 7.37% 5.56% 8.48% 6.32% 11.49% 17.25% -
ROE 1.24% 1.73% 1.58% 1.76% 1.32% 2.70% 3.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 235.69 219.46 273.46 201.20 204.94 232.90 216.63 1.41%
EPS 12.37 17.42 15.60 16.81 12.62 27.38 37.41 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0127 10.0551 9.8813 9.5611 9.5989 10.1455 10.2018 -0.31%
Adjusted Per Share Value based on latest NOSH - 5,704,653
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 234.66 217.20 269.37 197.46 200.49 227.85 211.15 1.77%
EPS 12.31 17.24 15.36 16.49 12.35 26.78 36.47 -16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9686 9.9515 9.7337 9.383 9.3907 9.9255 9.9439 0.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 11.38 9.23 9.00 10.12 12.02 12.66 16.24 -
P/RPS 4.83 4.21 3.29 5.03 5.87 5.44 7.50 -7.06%
P/EPS 92.02 52.98 57.70 60.22 95.22 46.25 43.41 13.32%
EY 1.09 1.89 1.73 1.66 1.05 2.16 2.30 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.92 0.91 1.06 1.25 1.25 1.59 -5.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 29/05/23 30/05/22 27/05/21 10/06/20 28/05/19 25/05/18 -
Price 13.04 9.75 9.25 9.96 11.92 11.66 15.04 -
P/RPS 5.53 4.44 3.38 4.95 5.82 5.01 6.94 -3.71%
P/EPS 105.44 55.96 59.31 59.27 94.43 42.59 40.20 17.41%
EY 0.95 1.79 1.69 1.69 1.06 2.35 2.49 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.97 0.94 1.04 1.24 1.15 1.47 -2.02%

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