[TENAGA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -84.15%
YoY- -53.89%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 43,976,000 33,651,700 22,545,300 11,654,500 50,939,700 38,762,600 26,120,800 41.29%
PBT 4,235,400 3,343,800 2,061,100 1,016,400 5,477,700 4,702,900 3,156,400 21.54%
Tax -619,000 -929,200 -648,400 -279,700 -1,032,700 -842,000 -505,100 14.44%
NP 3,616,400 2,414,600 1,412,700 736,700 4,445,000 3,860,900 2,651,300 22.87%
-
NP to SH 3,592,700 2,380,800 1,371,200 717,900 4,529,200 3,875,900 2,673,000 21.68%
-
Tax Rate 14.61% 27.79% 31.46% 27.52% 18.85% 17.90% 16.00% -
Total Cost 40,359,600 31,237,100 21,132,600 10,917,800 46,494,700 34,901,700 23,469,500 43.30%
-
Net Worth 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 -3.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,557,655 1,252,794 1,251,671 - 5,686,888 1,706,066 1,706,066 91.95%
Div Payout % 126.86% 52.62% 91.28% - 125.56% 44.02% 63.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 55,758,924 53,792,160 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 -3.13%
NOSH 5,704,653 5,704,653 5,704,596 5,686,888 5,686,888 5,686,888 5,686,888 0.20%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.22% 7.18% 6.27% 6.32% 8.73% 9.96% 10.15% -
ROE 6.44% 4.43% 2.51% 1.32% 7.81% 6.75% 4.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 771.91 590.95 396.27 204.94 895.74 681.61 459.32 41.12%
EPS 63.06 41.81 24.10 12.62 79.64 68.16 47.00 21.53%
DPS 80.00 22.00 22.00 0.00 100.00 30.00 30.00 91.72%
NAPS 9.7873 9.4463 9.5923 9.5989 10.1957 10.0904 10.2865 -3.24%
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 756.52 578.91 387.85 200.49 876.31 666.83 449.36 41.29%
EPS 61.81 40.96 23.59 12.35 77.92 66.68 45.98 21.69%
DPS 78.41 21.55 21.53 0.00 97.83 29.35 29.35 91.96%
NAPS 9.5922 9.2539 9.3885 9.3907 9.9746 9.8716 10.0634 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 10.42 10.50 11.62 12.02 13.26 13.64 13.84 -
P/RPS 1.35 1.78 2.93 5.87 1.48 2.00 3.01 -41.26%
P/EPS 16.52 25.11 48.21 95.22 16.65 20.01 29.45 -31.86%
EY 6.05 3.98 2.07 1.05 6.01 5.00 3.40 46.58%
DY 7.68 2.10 1.89 0.00 7.54 2.20 2.17 131.35%
P/NAPS 1.06 1.11 1.21 1.25 1.30 1.35 1.35 -14.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 -
Price 10.10 10.96 10.86 11.92 12.10 13.56 13.96 -
P/RPS 1.31 1.85 2.74 5.82 1.35 1.99 3.04 -42.80%
P/EPS 16.02 26.21 45.06 94.43 15.19 19.90 29.70 -33.61%
EY 6.24 3.81 2.22 1.06 6.58 5.03 3.37 50.50%
DY 7.92 2.01 2.03 0.00 8.26 2.21 2.15 137.57%
P/NAPS 1.03 1.16 1.13 1.24 1.19 1.34 1.36 -16.84%

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