[TENAGA] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.39%
YoY- 23.99%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 57,935,300 63,509,300 45,349,700 47,364,200 51,741,400 40,599,000 23,711,500 16.04%
PBT 3,995,100 5,056,600 4,853,700 4,382,400 4,263,700 6,918,600 4,134,200 -0.56%
Tax -1,012,700 -1,238,600 -826,500 -1,176,000 -1,252,600 -789,500 -745,100 5.24%
NP 2,982,400 3,818,000 4,027,200 3,206,400 3,011,100 6,129,100 3,389,100 -2.10%
-
NP to SH 3,028,200 3,646,900 4,001,700 3,227,400 3,039,700 6,112,700 3,444,300 -2.12%
-
Tax Rate 25.35% 24.49% 17.03% 26.83% 29.38% 11.41% 18.02% -
Total Cost 54,952,900 59,691,300 41,322,500 44,157,800 48,730,300 34,469,900 20,322,400 18.02%
-
Net Worth 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,528,091 2,174,371 4,560,235 5,232,494 3,011,314 2,928,422 960,804 17.48%
Div Payout % 83.48% 59.62% 113.96% 162.13% 99.07% 47.91% 27.90% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 -
NOSH 5,787,331 5,726,091 5,726,091 5,704,596 5,686,888 5,678,180 5,658,592 0.37%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.15% 6.01% 8.88% 6.77% 5.82% 15.10% 14.29% -
ROE 5.22% 6.28% 7.24% 5.91% 5.20% 10.37% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,006.50 1,109.12 794.38 832.50 909.84 716.01 419.04 15.71%
EPS 52.61 63.69 70.10 56.73 53.45 107.80 60.87 -2.40%
DPS 44.00 38.00 80.00 92.00 53.00 51.68 17.00 17.16%
NAPS 10.0754 10.1479 9.6851 9.5923 10.2865 10.3929 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,726,091
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,001.07 1,097.38 783.60 818.41 894.05 701.51 409.71 16.04%
EPS 52.32 63.02 69.15 55.77 52.52 105.62 59.51 -2.12%
DPS 43.68 37.57 78.80 90.41 52.03 50.60 16.60 17.48%
NAPS 10.021 10.0405 9.5537 9.43 10.108 10.1825 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 9.05 7.98 9.79 11.62 13.84 14.64 14.14 -
P/RPS 0.90 0.72 1.23 1.40 1.52 2.04 3.37 -19.74%
P/EPS 17.20 12.53 13.97 20.48 25.89 13.58 23.23 -4.88%
EY 5.81 7.98 7.16 4.88 3.86 7.36 4.30 5.14%
DY 4.86 4.76 8.17 7.92 3.83 3.53 1.20 26.23%
P/NAPS 0.90 0.79 1.01 1.21 1.35 1.41 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 30/08/22 26/08/21 28/08/20 30/08/19 30/08/18 - -
Price 9.97 8.99 10.30 10.86 13.96 15.68 0.00 -
P/RPS 0.99 0.81 1.30 1.30 1.53 2.19 0.00 -
P/EPS 18.95 14.12 14.69 19.14 26.12 14.54 0.00 -
EY 5.28 7.08 6.81 5.22 3.83 6.88 0.00 -
DY 4.41 4.23 7.77 8.47 3.80 3.30 0.00 -
P/NAPS 0.99 0.89 1.06 1.13 1.36 1.51 0.00 -

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

Post a Comment