[TENAGA] YoY TTM Result on 31-Dec-2022 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

27-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- -1.95%

YoY- -5.42%

Quarter Report

Announcement 4QFY2022.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	53,066,900	66,785,300	52,629,500	43,976,000	50,939,700	50,392,500	40,840,100	4.45%
YoY %	-20.54%	26.90%	19.68%	-13.67%	1.09%	23.39%	-	-
Horiz. %	129.94%	163.53%	128.87%	107.68%	124.73%	123.39%	100.00%	-
PBT	3,373,600	5,348,600	4,738,300	4,235,400	5,477,700	5,046,600	7,566,300	-12.58%
YoY %	-36.93%	12.88%	11.87%	-22.68%	8.54%	-33.30%	-	-
Horiz. %	44.59%	70.69%	62.62%	55.98%	72.40%	66.70%	100.00%	-
Tax	-770,000	-1,791,200	-873,600	-619,000	-1,032,700	-1,301,600	-1,139,200	-6.31%
YoY %	57.01%	-105.04%	-41.13%	40.06%	20.66%	-14.26%	-	-
Horiz. %	67.59%	157.23%	76.69%	54.34%	90.65%	114.26%	100.00%	-
NP	2,603,600	3,557,400	3,864,700	3,616,400	4,445,000	3,745,000	6,427,100	-13.97%
YoY %	-26.81%	-7.95%	6.87%	-18.64%	18.69%	-41.73%	-	-
Horiz. %	40.51%	55.35%	60.13%	56.27%	69.16%	58.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,770,300	3,463,300	3,661,800	3,592,700	4,529,200	3,723,700	6,437,300	-13.10%
YoY %	-20.01%	-5.42%	1.92%	-20.68%	21.63%	-42.15%	-	-
Horiz. %	43.04%	53.80%	56.88%	55.81%	70.36%	57.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.82%	33.49%	18.44%	14.61%	18.85%	25.79%	15.06%	-
YoY %	-31.86%	81.62%	26.21%	-22.49%	-26.91%	71.25%	-	-
Horiz. %	151.53%	222.38%	122.44%	97.01%	125.17%	171.25%	100.00%	-
Total Cost	50,463,300	63,227,900	48,764,800	40,359,600	46,494,700	46,647,500	34,413,000	6.58%
YoY %	-20.19%	29.66%	20.83%	-13.20%	-0.33%	35.55%	-	-
Horiz. %	146.64%	183.73%	141.70%	117.28%	135.11%	135.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.51%	3.26%	1.37%	-3.83%	0.46%	0.98%	-	-
Horiz. %	102.65%	102.12%	98.89%	97.56%	101.45%	100.98%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	2,652,213	2,637,212	2,285,088	4,555,971	5,686,888	3,021,606	3,702,017	-5.40%
YoY %	0.57%	15.41%	-49.84%	-19.89%	88.21%	-18.38%	-	-
Horiz. %	71.64%	71.24%	61.73%	123.07%	153.62%	81.62%	100.00%	-
Div Payout %	95.74%	76.15%	62.40%	126.81%	125.56%	81.15%	57.51%	-
YoY %	25.73%	22.04%	-50.79%	1.00%	54.73%	41.11%	-	-
Horiz. %	166.48%	132.41%	108.50%	220.50%	218.33%	141.11%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
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%
YoY %	0.51%	3.26%	1.37%	-3.83%	0.46%	0.98%	-	-
Horiz. %	102.65%	102.12%	98.89%	97.56%	101.45%	100.98%	100.00%	-
NOSH	5,787,331	5,753,077	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	0.35%
YoY %	0.60%	0.47%	0.38%	0.31%	0.00%	0.37%	-	-
Horiz. %	102.14%	101.54%	101.06%	100.68%	100.37%	100.37%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	4.91%	5.33%	7.34%	8.22%	8.73%	7.43%	15.74%	-
YoY %	-7.88%	-27.38%	-10.71%	-5.84%	17.50%	-52.80%	-	-
Horiz. %	31.19%	33.86%	46.63%	52.22%	55.46%	47.20%	100.00%	-
ROE	4.72%	5.93%	6.48%	6.44%	7.81%	6.45%	11.26%	-
YoY %	-20.40%	-8.49%	0.62%	-17.54%	21.09%	-42.72%	-	-
Horiz. %	41.92%	52.66%	57.55%	57.19%	69.36%	57.28%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	919.41	1,163.82	920.50	771.91	895.74	887.97	721.40	4.12%
YoY %	-21.00%	26.43%	19.25%	-13.82%	0.88%	23.09%	-	-
Horiz. %	127.45%	161.33%	127.60%	107.00%	124.17%	123.09%	100.00%	-
EPS	48.00	60.35	64.05	63.06	79.64	65.62	113.71	-13.38%
YoY %	-20.46%	-5.78%	1.57%	-20.82%	21.37%	-42.29%	-	-
Horiz. %	42.21%	53.07%	56.33%	55.46%	70.04%	57.71%	100.00%	-
DPS	46.00	46.00	40.00	80.00	100.00	53.27	65.41	-5.69%
YoY %	0.00%	15.00%	-50.00%	-20.00%	87.72%	-18.56%	-	-
Horiz. %	70.33%	70.33%	61.15%	122.31%	152.88%	81.44%	100.00%	-
NAPS	10.1646	10.1714	9.886	9.7873	10.1957	10.1704	10.096	0.11%
YoY %	-0.07%	2.89%	1.01%	-4.01%	0.25%	0.74%	-	-
Horiz. %	100.68%	100.75%	97.92%	96.94%	100.99%	100.74%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,753,077
RPS	912.91	1,148.91	905.38	756.52	876.31	866.90	702.57	4.45%
YoY %	-20.54%	26.90%	19.68%	-13.67%	1.09%	23.39%	-	-
Horiz. %	129.94%	163.53%	128.87%	107.68%	124.73%	123.39%	100.00%	-
EPS	47.66	59.58	62.99	61.81	77.92	64.06	110.74	-13.10%
YoY %	-20.01%	-5.41%	1.91%	-20.68%	21.64%	-42.15%	-	-
Horiz. %	43.04%	53.80%	56.88%	55.82%	70.36%	57.85%	100.00%	-
DPS	45.63	45.37	39.31	78.38	97.83	51.98	63.69	-5.40%
YoY %	0.57%	15.42%	-49.85%	-19.88%	88.21%	-18.39%	-	-
Horiz. %	71.64%	71.24%	61.72%	123.06%	153.60%	81.61%	100.00%	-
NAPS	10.0927	10.041	9.7237	9.5922	9.9746	9.929	9.8324	0.43%
YoY %	0.51%	3.26%	1.37%	-3.83%	0.46%	0.98%	-	-
Horiz. %	102.65%	102.12%	98.89%	97.56%	101.45%	100.98%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
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	1.09	0.83	1.01	1.35	1.48	1.53	2.12	-10.49%
YoY %	31.33%	-17.82%	-25.19%	-8.78%	-3.27%	-27.83%	-	-
Horiz. %	51.42%	39.15%	47.64%	63.68%	69.81%	72.17%	100.00%	-
P/EPS	20.92	15.96	14.58	16.52	16.65	20.73	13.42	7.67%
YoY %	31.08%	9.47%	-11.74%	-0.78%	-19.68%	54.47%	-	-
Horiz. %	155.89%	118.93%	108.64%	123.10%	124.07%	154.47%	100.00%	-
EY	4.78	6.27	6.86	6.05	6.01	4.82	7.45	-7.12%
YoY %	-23.76%	-8.60%	13.39%	0.67%	24.69%	-35.30%	-	-
Horiz. %	64.16%	84.16%	92.08%	81.21%	80.67%	64.70%	100.00%	-
DY	4.58	4.78	4.28	7.68	7.54	3.92	4.29	1.09%
YoY %	-4.18%	11.68%	-44.27%	1.86%	92.35%	-8.62%	-	-
Horiz. %	106.76%	111.42%	99.77%	179.02%	175.76%	91.38%	100.00%	-
P/NAPS	0.99	0.95	0.94	1.06	1.30	1.34	1.51	-6.79%
YoY %	4.21%	1.06%	-11.32%	-18.46%	-2.99%	-11.26%	-	-
Horiz. %	65.56%	62.91%	62.25%	70.20%	86.09%	88.74%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
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	1.24	0.83	0.98	1.31	1.35	1.51	2.18	-8.97%
YoY %	49.40%	-15.31%	-25.19%	-2.96%	-10.60%	-30.73%	-	-
Horiz. %	56.88%	38.07%	44.95%	60.09%	61.93%	69.27%	100.00%	-
P/EPS	23.79	15.97	14.05	16.02	15.19	20.45	13.81	9.48%
YoY %	48.97%	13.67%	-12.30%	5.46%	-25.72%	48.08%	-	-
Horiz. %	172.27%	115.64%	101.74%	116.00%	109.99%	148.08%	100.00%	-
EY	4.20	6.26	7.12	6.24	6.58	4.89	7.24	-8.67%
YoY %	-32.91%	-12.08%	14.10%	-5.17%	34.56%	-32.46%	-	-
Horiz. %	58.01%	86.46%	98.34%	86.19%	90.88%	67.54%	100.00%	-
DY	4.03	4.77	4.44	7.92	8.26	3.97	4.17	-0.56%
YoY %	-15.51%	7.43%	-43.94%	-4.12%	108.06%	-4.80%	-	-
Horiz. %	96.64%	114.39%	106.47%	189.93%	198.08%	95.20%	100.00%	-
P/NAPS	1.12	0.95	0.91	1.03	1.19	1.32	1.56	-5.37%
YoY %	17.89%	4.40%	-11.65%	-13.45%	-9.85%	-15.38%	-	-
Horiz. %	71.79%	60.90%	58.33%	66.03%	76.28%	84.62%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos