[TENAGA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -27.61%

YoY- 35.13%

Quarter Report

Announcement Q4 FY2018.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	51,683,466	52,241,600	52,979,200	50,392,500	50,460,933	49,543,800	49,096,000	3.48%
YoY %	-1.07%	-1.39%	5.13%	-0.14%	1.85%	0.91%	-	-
Horiz. %	105.27%	106.41%	107.91%	102.64%	102.78%	100.91%	100.00%	-
PBT	6,270,533	6,312,800	8,294,400	5,046,600	6,458,533	7,878,600	9,661,600	-25.01%
YoY %	-0.67%	-23.89%	64.36%	-21.86%	-18.02%	-18.45%	-	-
Horiz. %	64.90%	65.34%	85.85%	52.23%	66.85%	81.55%	100.00%	-
Tax	-1,122,666	-1,010,200	-2,209,600	-1,301,600	-1,263,066	-1,108,200	-1,194,400	-4.04%
YoY %	-11.13%	54.28%	-69.76%	-3.05%	-13.97%	7.22%	-	-
Horiz. %	93.99%	84.58%	185.00%	108.98%	105.75%	92.78%	100.00%	-
NP	5,147,866	5,302,600	6,084,800	3,745,000	5,195,466	6,770,400	8,467,200	-28.21%
YoY %	-2.92%	-12.85%	62.48%	-27.92%	-23.26%	-20.04%	-	-
Horiz. %	60.80%	62.63%	71.86%	44.23%	61.36%	79.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,167,866	5,346,000	6,227,200	3,723,700	5,144,000	6,714,000	8,478,800	-28.09%
YoY %	-3.33%	-14.15%	67.23%	-27.61%	-23.38%	-20.81%	-	-
Horiz. %	60.95%	63.05%	73.44%	43.92%	60.67%	79.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	16.00%	26.64%	25.79%	19.56%	14.07%	12.36%	-
YoY %	11.87%	-39.94%	3.30%	31.85%	39.02%	13.83%	-	-
Horiz. %	144.82%	129.45%	215.53%	208.66%	158.25%	113.83%	100.00%	-
Total Cost	46,535,600	46,939,000	46,894,400	46,647,500	45,265,466	42,773,400	40,628,800	9.46%
YoY %	-0.86%	0.10%	0.53%	3.05%	5.83%	5.28%	-	-
Horiz. %	114.54%	115.53%	115.42%	114.81%	111.41%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,382,980	58,498,181	57,696,331	57,716,936	57,861,523	58,929,439	57,803,260	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.82%	99.85%	100.10%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	2,274,755	3,412,133	-	3,023,068	2,289,568	3,432,716	-	-
YoY %	-33.33%	0.00%	-	32.04%	-33.30%	0.00%	-	-
Horiz. %	66.27%	99.40%	-	88.07%	66.70%	100.00%	-	-
Div Payout %	44.02%	63.83%	-	81.18%	44.51%	51.13%	-	-
YoY %	-31.04%	0.00%	-	82.39%	-12.95%	0.00%	-	-
Horiz. %	86.09%	124.84%	-	158.77%	87.05%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	57,382,980	58,498,181	57,696,331	57,716,936	57,861,523	58,929,439	57,803,260	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.82%	99.85%	100.10%	101.95%	100.00%	-
NOSH	5,686,888	5,686,888	5,686,888	5,686,888	5,678,180	5,678,180	5,665,986	0.24%
YoY %	0.00%	0.00%	0.00%	0.15%	0.00%	0.22%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.22%	100.22%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	9.96%	10.15%	11.49%	7.43%	10.30%	13.67%	17.25%	-
YoY %	-1.87%	-11.66%	54.64%	-27.86%	-24.65%	-20.75%	-	-
Horiz. %	57.74%	58.84%	66.61%	43.07%	59.71%	79.25%	100.00%	-
ROE	9.01%	9.14%	10.79%	6.45%	8.89%	11.39%	14.67%	-
YoY %	-1.42%	-15.29%	67.29%	-27.45%	-21.95%	-22.36%	-	-
Horiz. %	61.42%	62.30%	73.55%	43.97%	60.60%	77.64%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	908.82	918.63	931.60	887.97	889.51	873.76	866.50	3.22%
YoY %	-1.07%	-1.39%	4.91%	-0.17%	1.80%	0.84%	-	-
Horiz. %	104.88%	106.02%	107.51%	102.48%	102.66%	100.84%	100.00%	-
EPS	90.88	94.00	109.52	65.62	90.68	118.40	149.64	-28.26%
YoY %	-3.32%	-14.17%	66.90%	-27.64%	-23.41%	-20.88%	-	-
Horiz. %	60.73%	62.82%	73.19%	43.85%	60.60%	79.12%	100.00%	-
DPS	40.00	60.00	0.00	53.27	40.36	60.54	0.00	-
YoY %	-33.33%	0.00%	0.00%	31.99%	-33.33%	0.00%	-	-
Horiz. %	66.07%	99.11%	0.00%	87.99%	66.67%	100.00%	-	-
NAPS	10.0904	10.2865	10.1455	10.1704	10.1997	10.3929	10.2018	-0.72%
YoY %	-1.91%	1.39%	-0.24%	-0.29%	-1.86%	1.87%	-	-
Horiz. %	98.91%	100.83%	99.45%	99.69%	99.98%	101.87%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	891.57	901.19	913.92	869.30	870.48	854.66	846.93	3.48%
YoY %	-1.07%	-1.39%	5.13%	-0.14%	1.85%	0.91%	-	-
Horiz. %	105.27%	106.41%	107.91%	102.64%	102.78%	100.91%	100.00%	-
EPS	89.15	92.22	107.42	64.24	88.74	115.82	146.26	-28.08%
YoY %	-3.33%	-14.15%	67.22%	-27.61%	-23.38%	-20.81%	-	-
Horiz. %	60.95%	63.05%	73.44%	43.92%	60.67%	79.19%	100.00%	-
DPS	39.24	58.86	0.00	52.15	39.50	59.22	0.00	-
YoY %	-33.33%	0.00%	0.00%	32.03%	-33.30%	0.00%	-	-
Horiz. %	66.26%	99.39%	0.00%	88.06%	66.70%	100.00%	-	-
NAPS	9.8989	10.0912	9.9529	9.9565	9.9814	10.1656	9.9714	-0.48%
YoY %	-1.91%	1.39%	-0.04%	-0.25%	-1.81%	1.95%	-	-
Horiz. %	99.27%	101.20%	99.81%	99.85%	100.10%	101.95%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	13.64	13.84	12.66	13.60	15.46	14.64	16.24	-
P/RPS	1.50	1.51	1.36	1.53	1.74	1.68	1.87	-13.65%
YoY %	-0.66%	11.03%	-11.11%	-12.07%	3.57%	-10.16%	-	-
Horiz. %	80.21%	80.75%	72.73%	81.82%	93.05%	89.84%	100.00%	-
P/EPS	15.01	14.72	11.56	20.73	17.05	12.36	10.85	24.13%
YoY %	1.97%	27.34%	-44.24%	21.58%	37.94%	13.92%	-	-
Horiz. %	138.34%	135.67%	106.54%	191.06%	157.14%	113.92%	100.00%	-
EY	6.66	6.79	8.65	4.82	5.87	8.09	9.21	-19.41%
YoY %	-1.91%	-21.50%	79.46%	-17.89%	-27.44%	-12.16%	-	-
Horiz. %	72.31%	73.72%	93.92%	52.33%	63.74%	87.84%	100.00%	-
DY	2.93	4.34	0.00	3.92	2.61	4.14	0.00	-
YoY %	-32.49%	0.00%	0.00%	50.19%	-36.96%	0.00%	-	-
Horiz. %	70.77%	104.83%	0.00%	94.69%	63.04%	100.00%	-	-
P/NAPS	1.35	1.35	1.25	1.34	1.52	1.41	1.59	-10.32%
YoY %	0.00%	8.00%	-6.72%	-11.84%	7.80%	-11.32%	-	-
Horiz. %	84.91%	84.91%	78.62%	84.28%	95.60%	88.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	30/08/19	28/05/19	28/02/19	27/11/18	30/08/18	25/05/18	-
Price	13.56	13.96	11.66	13.42	14.72	15.68	15.04	-
P/RPS	1.49	1.52	1.25	1.51	1.65	1.79	1.74	-9.81%
YoY %	-1.97%	21.60%	-17.22%	-8.48%	-7.82%	2.87%	-	-
Horiz. %	85.63%	87.36%	71.84%	86.78%	94.83%	102.87%	100.00%	-
P/EPS	14.92	14.85	10.65	20.45	16.23	13.24	10.05	30.10%
YoY %	0.47%	39.44%	-47.92%	26.00%	22.58%	31.74%	-	-
Horiz. %	148.46%	147.76%	105.97%	203.48%	161.49%	131.74%	100.00%	-
EY	6.70	6.73	9.39	4.89	6.16	7.55	9.95	-23.15%
YoY %	-0.45%	-28.33%	92.02%	-20.62%	-18.41%	-24.12%	-	-
Horiz. %	67.34%	67.64%	94.37%	49.15%	61.91%	75.88%	100.00%	-
DY	2.95	4.30	0.00	3.97	2.74	3.86	0.00	-
YoY %	-31.40%	0.00%	0.00%	44.89%	-29.02%	0.00%	-	-
Horiz. %	76.42%	111.40%	0.00%	102.85%	70.98%	100.00%	-	-
P/NAPS	1.34	1.36	1.15	1.32	1.44	1.51	1.47	-5.98%
YoY %	-1.47%	18.26%	-12.88%	-8.33%	-4.64%	2.72%	-	-
Horiz. %	91.16%	92.52%	78.23%	89.80%	97.96%	102.72%	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