[TENAGA] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 15.57%
YoY- 71.24%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 56,478,400 56,014,400 54,561,600 53,066,900 52,553,200 51,897,600 50,502,400 7.71%
PBT 6,229,466 5,593,400 4,119,200 3,373,600 3,599,600 3,288,400 4,410,800 25.80%
Tax -1,133,733 -1,212,800 -1,407,600 -770,000 -827,333 -884,800 -687,200 39.49%
NP 5,095,733 4,380,600 2,711,600 2,603,600 2,772,266 2,403,600 3,723,600 23.19%
-
NP to SH 4,992,133 4,319,600 2,862,800 2,770,300 2,915,200 2,660,400 4,009,200 15.69%
-
Tax Rate 18.20% 21.68% 34.17% 22.82% 22.98% 26.91% 15.58% -
Total Cost 51,382,666 51,633,800 51,850,000 50,463,300 49,780,933 49,494,000 46,778,800 6.43%
-
Net Worth 59,119,109 59,068,049 57,946,818 58,668,477 57,761,953 57,994,981 57,847,770 1.45%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 1,931,940 2,893,875 - 2,655,047 1,383,989 2,072,194 - -
Div Payout % 38.70% 66.99% - 95.84% 47.47% 77.89% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 59,119,109 59,068,049 57,946,818 58,668,477 57,761,953 57,994,981 57,847,770 1.45%
NOSH 5,795,820 5,812,780 5,787,331 5,787,331 5,787,331 5,787,331 5,753,077 0.49%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.02% 7.82% 4.97% 4.91% 5.28% 4.63% 7.37% -
ROE 8.44% 7.31% 4.94% 4.72% 5.05% 4.59% 6.93% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 974.47 967.81 942.78 919.41 911.33 901.61 877.83 7.19%
EPS 86.13 74.64 49.48 48.00 50.55 46.22 69.68 15.13%
DPS 33.33 50.00 0.00 46.00 24.00 36.00 0.00 -
NAPS 10.2003 10.2057 10.0127 10.1646 10.0166 10.0754 10.0551 0.95%
Adjusted Per Share Value based on latest NOSH - 5,796,926
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 974.28 966.28 941.22 915.43 906.57 895.26 871.19 7.71%
EPS 86.12 74.52 49.38 47.79 50.29 45.89 69.16 15.69%
DPS 33.33 49.92 0.00 45.80 23.87 35.75 0.00 -
NAPS 10.1984 10.1895 9.9961 10.1206 9.9642 10.0044 9.979 1.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 14.44 13.78 11.38 10.04 9.99 9.05 9.23 -
P/RPS 1.48 1.42 1.21 1.09 1.10 1.00 1.05 25.63%
P/EPS 16.76 18.46 23.01 20.92 19.76 19.58 13.24 16.96%
EY 5.96 5.42 4.35 4.78 5.06 5.11 7.55 -14.54%
DY 2.31 3.63 0.00 4.58 2.40 3.98 0.00 -
P/NAPS 1.42 1.35 1.14 0.99 1.00 0.90 0.92 33.45%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 31/05/24 27/02/24 24/11/23 25/08/23 29/05/23 -
Price 13.98 13.94 13.04 11.42 10.00 9.97 9.75 -
P/RPS 1.43 1.44 1.38 1.24 1.10 1.11 1.11 18.34%
P/EPS 16.23 18.68 26.36 23.79 19.78 21.57 13.99 10.37%
EY 6.16 5.35 3.79 4.20 5.06 4.64 7.15 -9.43%
DY 2.38 3.59 0.00 4.03 2.40 3.61 0.00 -
P/NAPS 1.37 1.37 1.30 1.12 1.00 0.99 0.97 25.80%

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