[TENAGA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 16.86%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 33,651,700 22,545,300 11,654,500 50,939,700 38,762,600 26,120,800 13,244,800 85.88%
PBT 3,343,800 2,061,100 1,016,400 5,477,700 4,702,900 3,156,400 2,073,600 37.39%
Tax -929,200 -648,400 -279,700 -1,032,700 -842,000 -505,100 -552,400 41.30%
NP 2,414,600 1,412,700 736,700 4,445,000 3,860,900 2,651,300 1,521,200 35.95%
-
NP to SH 2,380,800 1,371,200 717,900 4,529,200 3,875,900 2,673,000 1,556,800 32.63%
-
Tax Rate 27.79% 31.46% 27.52% 18.85% 17.90% 16.00% 26.64% -
Total Cost 31,237,100 21,132,600 10,917,800 46,494,700 34,901,700 23,469,500 11,723,600 91.85%
-
Net Worth 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 -4.55%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,252,794 1,251,671 - 5,686,888 1,706,066 1,706,066 - -
Div Payout % 52.62% 91.28% - 125.56% 44.02% 63.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 -4.55%
NOSH 5,704,653 5,704,596 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 0.20%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.18% 6.27% 6.32% 8.73% 9.96% 10.15% 11.49% -
ROE 4.43% 2.51% 1.32% 7.81% 6.75% 4.57% 2.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 590.95 396.27 204.94 895.74 681.61 459.32 232.90 85.71%
EPS 41.81 24.10 12.62 79.64 68.16 47.00 27.38 32.50%
DPS 22.00 22.00 0.00 100.00 30.00 30.00 0.00 -
NAPS 9.4463 9.5923 9.5989 10.1957 10.0904 10.2865 10.1455 -4.63%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 580.51 388.92 201.05 878.74 668.68 450.60 228.48 85.88%
EPS 41.07 23.65 12.38 78.13 66.86 46.11 26.86 32.62%
DPS 21.61 21.59 0.00 98.10 29.43 29.43 0.00 -
NAPS 9.2794 9.4144 9.4167 10.0022 9.8989 10.0912 9.9529 -4.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 10.50 11.62 12.02 13.26 13.64 13.84 12.66 -
P/RPS 1.78 2.93 5.87 1.48 2.00 3.01 5.44 -52.41%
P/EPS 25.11 48.21 95.22 16.65 20.01 29.45 46.25 -33.37%
EY 3.98 2.07 1.05 6.01 5.00 3.40 2.16 50.13%
DY 2.10 1.89 0.00 7.54 2.20 2.17 0.00 -
P/NAPS 1.11 1.21 1.25 1.30 1.35 1.35 1.25 -7.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 28/05/19 -
Price 10.96 10.86 11.92 12.10 13.56 13.96 11.66 -
P/RPS 1.85 2.74 5.82 1.35 1.99 3.04 5.01 -48.43%
P/EPS 26.21 45.06 94.43 15.19 19.90 29.70 42.59 -27.58%
EY 3.81 2.22 1.06 6.58 5.03 3.37 2.35 37.88%
DY 2.01 2.03 0.00 8.26 2.21 2.15 0.00 -
P/NAPS 1.16 1.13 1.24 1.19 1.34 1.36 1.15 0.57%

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