[TENAGA] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -27.01%

YoY- 21.19%

Quarter Report

Announcement Q3 FY2018.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
TTM Result
Revenue	47,218,700	45,828,800	51,309,400	42,065,800	25,013,000	46,189,800	45,038,800	0.88%
YoY %	3.03%	-10.68%	21.97%	68.18%	-45.85%	2.56%	-	-
Horiz. %	104.84%	101.75%	113.92%	93.40%	55.54%	102.56%	100.00%	-
PBT	4,807,900	4,118,600	4,905,600	5,603,000	4,587,000	8,001,700	7,607,000	-8.23%
YoY %	16.74%	-16.04%	-12.45%	22.15%	-42.67%	5.19%	-	-
Horiz. %	63.20%	54.14%	64.49%	73.66%	60.30%	105.19%	100.00%	-
Tax	-733,900	-1,119,900	-1,196,300	-1,119,200	-903,800	-1,087,700	-1,213,000	-8.98%
YoY %	34.47%	6.39%	-6.89%	-23.83%	16.91%	10.33%	-	-
Horiz. %	60.50%	92.32%	98.62%	92.27%	74.51%	89.67%	100.00%	-
NP	4,074,000	2,998,700	3,709,300	4,483,800	3,683,200	6,914,000	6,394,000	-8.09%
YoY %	35.86%	-19.16%	-17.27%	21.74%	-46.73%	8.13%	-	-
Horiz. %	63.72%	46.90%	58.01%	70.13%	57.60%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,995,900	3,034,100	3,741,600	4,461,900	3,681,600	6,947,000	6,426,300	-8.51%
YoY %	31.70%	-18.91%	-16.14%	21.19%	-47.00%	8.10%	-	-
Horiz. %	62.18%	47.21%	58.22%	69.43%	57.29%	108.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.26%	27.19%	24.39%	19.98%	19.70%	13.59%	15.95%	-
YoY %	-43.88%	11.48%	22.07%	1.42%	44.96%	-14.80%	-	-
Horiz. %	95.67%	170.47%	152.92%	125.27%	123.51%	85.20%	100.00%	-
Total Cost	43,144,700	42,830,100	47,600,100	37,582,000	21,329,800	39,275,800	38,644,800	2.08%
YoY %	0.73%	-10.02%	26.66%	76.19%	-45.69%	1.63%	-	-
Horiz. %	111.64%	110.83%	123.17%	97.25%	55.19%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,085,563	53,792,160	57,382,980	57,861,523	0	55,352,352	51,078,081	1.42%
YoY %	2.40%	-6.26%	-0.83%	0.00%	0.00%	8.37%	-	-
Horiz. %	107.85%	105.31%	112.34%	113.28%	0.00%	108.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Dividend
Div	4,560,235	5,232,494	3,011,314	2,928,422	2,489,953	2,202,585	1,636,367	21.17%
YoY %	-12.85%	73.76%	2.83%	17.61%	13.05%	34.60%	-	-
Horiz. %	278.68%	319.76%	184.02%	178.96%	152.16%	134.60%	100.00%	-
Div Payout %	114.12%	172.46%	80.48%	65.63%	67.63%	31.71%	25.46%	-
YoY %	-33.83%	114.29%	22.63%	-2.96%	113.28%	24.55%	-	-
Horiz. %	448.23%	677.38%	316.10%	257.78%	265.63%	124.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Equity
Net Worth	55,085,563	53,792,160	57,382,980	57,861,523	0	55,352,352	51,078,081	1.42%
YoY %	2.40%	-6.26%	-0.83%	0.00%	0.00%	8.37%	-	-
Horiz. %	107.85%	105.31%	112.34%	113.28%	0.00%	108.37%	100.00%	-
NOSH	5,726,091	5,704,653	5,686,888	5,678,180	5,658,986	5,658,592	5,643,363	0.27%
YoY %	0.38%	0.31%	0.15%	0.34%	0.01%	0.27%	-	-
Horiz. %	101.47%	101.09%	100.77%	100.62%	100.28%	100.27%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Ratio Analysis
NP Margin	8.63%	6.54%	7.23%	10.66%	14.73%	14.97%	14.20%	-
YoY %	31.96%	-9.54%	-32.18%	-27.63%	-1.60%	5.42%	-	-
Horiz. %	60.77%	46.06%	50.92%	75.07%	103.73%	105.42%	100.00%	-
ROE	7.25%	5.64%	6.52%	7.71%	0.00%	12.55%	12.58%	-
YoY %	28.55%	-13.50%	-15.43%	0.00%	0.00%	-0.24%	-	-
Horiz. %	57.63%	44.83%	51.83%	61.29%	0.00%	99.76%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Per Share
RPS	826.28	804.79	902.24	741.53	442.00	816.28	798.08	0.65%
YoY %	2.67%	-10.80%	21.67%	67.77%	-45.85%	2.28%	-	-
Horiz. %	103.53%	100.84%	113.05%	92.91%	55.38%	102.28%	100.00%	-
EPS	69.92	53.28	65.79	78.65	65.06	122.77	113.87	-8.73%
YoY %	31.23%	-19.02%	-16.35%	20.89%	-47.01%	7.82%	-	-
Horiz. %	61.40%	46.79%	57.78%	69.07%	57.14%	107.82%	100.00%	-
DPS	80.00	92.00	53.00	51.68	44.00	39.00	29.00	20.94%
YoY %	-13.04%	73.58%	2.55%	17.45%	12.82%	34.48%	-	-
Horiz. %	275.86%	317.24%	182.76%	178.21%	151.72%	134.48%	100.00%	-
NAPS	9.6394	9.4463	10.0904	10.1997	0.00	9.782	9.051	1.18%
YoY %	2.04%	-6.38%	-1.07%	0.00%	0.00%	8.08%	-	-
Horiz. %	106.50%	104.37%	111.48%	112.69%	0.00%	108.08%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,678,180
RPS	815.90	791.88	886.58	726.86	432.20	798.12	778.23	0.88%
YoY %	3.03%	-10.68%	21.97%	68.18%	-45.85%	2.56%	-	-
Horiz. %	104.84%	101.75%	113.92%	93.40%	55.54%	102.56%	100.00%	-
EPS	69.05	52.43	64.65	77.10	63.61	120.04	111.04	-8.51%
YoY %	31.70%	-18.90%	-16.15%	21.21%	-47.01%	8.11%	-	-
Horiz. %	62.18%	47.22%	58.22%	69.43%	57.29%	108.11%	100.00%	-
DPS	78.80	90.41	52.03	50.60	43.02	38.06	28.27	21.17%
YoY %	-12.84%	73.77%	2.83%	17.62%	13.03%	34.63%	-	-
Horiz. %	278.74%	319.81%	184.05%	178.99%	152.18%	134.63%	100.00%	-
NAPS	9.5183	9.2948	9.9153	9.998	0.00	9.5644	8.8258	1.42%
YoY %	2.40%	-6.26%	-0.83%	0.00%	0.00%	8.37%	-	-
Horiz. %	107.85%	105.31%	112.34%	113.28%	0.00%	108.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	31/05/17	31/05/16	-
Price	9.68	10.50	13.64	15.46	14.32	13.78	13.98	-
P/RPS	1.17	1.30	1.51	2.08	3.24	1.69	1.75	-7.26%
YoY %	-10.00%	-13.91%	-27.40%	-35.80%	91.72%	-3.43%	-	-
Horiz. %	66.86%	74.29%	86.29%	118.86%	185.14%	96.57%	100.00%	-
P/EPS	13.84	19.71	20.73	19.66	22.01	11.22	12.28	2.26%
YoY %	-29.78%	-4.92%	5.44%	-10.68%	96.17%	-8.63%	-	-
Horiz. %	112.70%	160.50%	168.81%	160.10%	179.23%	91.37%	100.00%	-
EY	7.22	5.07	4.82	5.09	4.54	8.91	8.15	-2.24%
YoY %	42.41%	5.19%	-5.30%	12.11%	-49.05%	9.33%	-	-
Horiz. %	88.59%	62.21%	59.14%	62.45%	55.71%	109.33%	100.00%	-
DY	8.26	8.76	3.89	3.34	3.07	2.83	2.07	29.60%
YoY %	-5.71%	125.19%	16.47%	8.79%	8.48%	36.71%	-	-
Horiz. %	399.03%	423.19%	187.92%	161.35%	148.31%	136.71%	100.00%	-
P/NAPS	1.00	1.11	1.35	1.52	0.00	1.41	1.54	-7.77%
YoY %	-9.91%	-17.78%	-11.18%	0.00%	0.00%	-8.44%	-	-
Horiz. %	64.94%	72.08%	87.66%	98.70%	0.00%	91.56%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	31/05/17	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	26/11/20	27/11/19	27/11/18	-	27/07/17	28/07/16	-
Price	9.38	11.00	13.56	14.72	0.00	14.24	14.32	-
P/RPS	1.14	1.37	1.50	1.99	0.00	1.74	1.79	-8.10%
YoY %	-16.79%	-8.67%	-24.62%	0.00%	0.00%	-2.79%	-	-
Horiz. %	63.69%	76.54%	83.80%	111.17%	0.00%	97.21%	100.00%	-
P/EPS	13.41	20.65	20.61	18.72	0.00	11.60	12.58	1.20%
YoY %	-35.06%	0.19%	10.10%	0.00%	0.00%	-7.79%	-	-
Horiz. %	106.60%	164.15%	163.83%	148.81%	0.00%	92.21%	100.00%	-
EY	7.45	4.84	4.85	5.34	0.00	8.62	7.95	-1.20%
YoY %	53.93%	-0.21%	-9.18%	0.00%	0.00%	8.43%	-	-
Horiz. %	93.71%	60.88%	61.01%	67.17%	0.00%	108.43%	100.00%	-
DY	8.53	8.36	3.91	3.51	0.00	2.74	2.03	30.86%
YoY %	2.03%	113.81%	11.40%	0.00%	0.00%	34.98%	-	-
Horiz. %	420.20%	411.82%	192.61%	172.91%	0.00%	134.98%	100.00%	-
P/NAPS	0.97	1.16	1.34	1.44	0.00	1.46	1.58	-8.73%
YoY %	-16.38%	-13.43%	-6.94%	0.00%	0.00%	-7.59%	-	-
Horiz. %	61.39%	73.42%	84.81%	91.14%	0.00%	92.41%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

5 Mins

BUY

2024-05-20 16:35:00

EMA 5

5 Mins

SELL

2024-05-20 16:25:00

EMA 5

5 Mins

BUY

2024-05-20 15:30:00

EMA 5

10 Mins

SELL

2024-05-20 15:30:00

ADX

10 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

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

280

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

NOTION

NOTION VTEC BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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