[TENAGA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

29-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -71.06%

YoY- 12.23%

Quarter Report

Announcement 1QFY2023.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Cumulative Result
Revenue	53,066,900	39,414,900	25,948,800	12,625,600	50,867,700	53,872,200	34,798,800	32.38%
YoY %	34.64%	51.89%	105.53%	-75.18%	-5.58%	54.81%	-	-
Horiz. %	152.50%	113.27%	74.57%	36.28%	146.18%	154.81%	100.00%	-
PBT	3,373,600	2,699,700	1,644,200	1,102,700	5,348,600	4,531,900	2,997,700	8.17%
YoY %	24.96%	64.20%	49.11%	-79.38%	18.02%	51.18%	-	-
Horiz. %	112.54%	90.06%	54.85%	36.78%	178.42%	151.18%	100.00%	-
Tax	-770,000	-620,500	-442,400	-171,800	-1,791,200	-1,782,400	-1,220,900	-26.39%
YoY %	-24.09%	-40.26%	-157.51%	90.41%	-0.49%	-45.99%	-	-
Horiz. %	63.07%	50.82%	36.24%	14.07%	146.71%	145.99%	100.00%	-
NP	2,603,600	2,079,200	1,201,800	930,900	3,557,400	2,749,500	1,776,800	28.92%
YoY %	25.22%	73.01%	29.10%	-73.83%	29.38%	54.74%	-	-
Horiz. %	146.53%	117.02%	67.64%	52.39%	200.21%	154.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,770,300	2,186,400	1,330,200	1,002,300	3,463,300	2,654,200	1,765,300	34.93%
YoY %	26.71%	64.37%	32.71%	-71.06%	30.48%	50.35%	-	-
Horiz. %	156.93%	123.85%	75.35%	56.78%	196.19%	150.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.82%	22.98%	26.91%	15.58%	33.49%	39.33%	40.73%	-
YoY %	-0.70%	-14.60%	72.72%	-53.48%	-14.85%	-3.44%	-	-
Horiz. %	56.03%	56.42%	66.07%	38.25%	82.22%	96.56%	100.00%	-
Total Cost	50,463,300	37,335,700	24,747,000	11,694,700	47,310,300	51,122,700	33,022,000	32.57%
YoY %	35.16%	50.87%	111.61%	-75.28%	-7.46%	54.81%	-	-
Horiz. %	152.82%	113.06%	74.94%	35.41%	143.27%	154.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,668,477	57,761,953	57,994,981	57,847,770	58,367,948	57,290,902	58,107,800	0.64%
YoY %	1.57%	-0.40%	0.25%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	2,655,047	1,037,992	1,036,097	-	2,639,681	1,146,701	1,145,218	74.90%
YoY %	155.79%	0.18%	0.00%	-	130.20%	0.13%	-	-
Horiz. %	231.84%	90.64%	90.47%	-	230.50%	100.13%	100.00%	-
Div Payout %	95.84%	47.47%	77.89%	-	76.22%	43.20%	64.87%	-
YoY %	101.90%	-39.06%	0.00%	-	76.44%	-33.41%	-	-
Horiz. %	147.74%	73.18%	120.07%	-	117.50%	66.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	58,668,477	57,761,953	57,994,981	57,847,770	58,367,948	57,290,902	58,107,800	0.64%
YoY %	1.57%	-0.40%	0.25%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-
NOSH	5,787,331	5,787,331	5,787,331	5,753,077	5,753,077	5,753,077	5,726,091	0.70%
YoY %	0.00%	0.00%	0.60%	0.00%	0.00%	0.47%	-	-
Horiz. %	101.07%	101.07%	101.07%	100.47%	100.47%	100.47%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	4.91%	5.28%	4.63%	7.37%	6.99%	5.10%	5.11%	-
YoY %	-7.01%	14.04%	-37.18%	5.44%	37.06%	-0.20%	-	-
Horiz. %	96.09%	103.33%	90.61%	144.23%	136.79%	99.80%	100.00%	-
ROE	4.72%	3.79%	2.29%	1.73%	5.93%	4.63%	3.04%	-
YoY %	24.54%	65.50%	32.37%	-70.83%	28.08%	52.30%	-	-
Horiz. %	155.26%	124.67%	75.33%	56.91%	195.07%	152.30%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	919.41	683.50	450.81	219.46	886.44	939.60	607.72	31.68%
YoY %	34.51%	51.62%	105.42%	-75.24%	-5.66%	54.61%	-	-
Horiz. %	151.29%	112.47%	74.18%	36.11%	145.86%	154.61%	100.00%	-
EPS	48.00	37.91	23.11	17.42	60.35	46.29	30.83	34.22%
YoY %	26.62%	64.04%	32.66%	-71.14%	30.37%	50.15%	-	-
Horiz. %	155.69%	122.96%	74.96%	56.50%	195.75%	150.15%	100.00%	-
DPS	46.00	18.00	18.00	0.00	46.00	20.00	20.00	73.97%
YoY %	155.56%	0.00%	0.00%	0.00%	130.00%	0.00%	-	-
Horiz. %	230.00%	90.00%	90.00%	0.00%	230.00%	100.00%	100.00%	-
NAPS	10.1646	10.0166	10.0754	10.0551	10.1714	9.9923	10.1479	0.10%
YoY %	1.48%	-0.58%	0.20%	-1.14%	1.79%	-1.53%	-	-
Horiz. %	100.16%	98.71%	99.29%	99.09%	100.23%	98.47%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 5,753,077
RPS	912.91	678.05	446.40	217.20	875.08	926.76	598.64	32.38%
YoY %	34.64%	51.89%	105.52%	-75.18%	-5.58%	54.81%	-	-
Horiz. %	152.50%	113.27%	74.57%	36.28%	146.18%	154.81%	100.00%	-
EPS	47.66	37.61	22.88	17.24	59.58	45.66	30.37	34.93%
YoY %	26.72%	64.38%	32.71%	-71.06%	30.49%	50.35%	-	-
Horiz. %	156.93%	123.84%	75.34%	56.77%	196.18%	150.35%	100.00%	-
DPS	45.67	17.86	17.82	0.00	45.41	19.73	19.70	74.89%
YoY %	155.71%	0.22%	0.00%	0.00%	130.16%	0.15%	-	-
Horiz. %	231.83%	90.66%	90.46%	0.00%	230.51%	100.15%	100.00%	-
NAPS	10.0927	9.9368	9.9769	9.9515	10.041	9.8557	9.9963	0.64%
YoY %	1.57%	-0.40%	0.26%	-0.89%	1.88%	-1.41%	-	-
Horiz. %	100.96%	99.40%	99.81%	99.55%	100.45%	98.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	10.04	9.99	9.05	9.23	9.63	8.05	7.98	-
P/RPS	1.09	1.46	2.01	4.21	1.09	0.86	1.31	-11.50%
YoY %	-25.34%	-27.36%	-52.26%	286.24%	26.74%	-34.35%	-	-
Horiz. %	83.21%	111.45%	153.44%	321.37%	83.21%	65.65%	100.00%	-
P/EPS	20.92	26.35	39.16	52.98	15.96	17.39	25.88	-13.19%
YoY %	-20.61%	-32.71%	-26.09%	231.95%	-8.22%	-32.81%	-	-
Horiz. %	80.83%	101.82%	151.31%	204.71%	61.67%	67.19%	100.00%	-
EY	4.78	3.80	2.55	1.89	6.27	5.75	3.86	15.27%
YoY %	25.79%	49.02%	34.92%	-69.86%	9.04%	48.96%	-	-
Horiz. %	123.83%	98.45%	66.06%	48.96%	162.44%	148.96%	100.00%	-
DY	4.58	1.80	1.99	0.00	4.78	2.48	2.51	49.15%
YoY %	154.44%	-9.55%	0.00%	0.00%	92.74%	-1.20%	-	-
Horiz. %	182.47%	71.71%	79.28%	0.00%	190.44%	98.80%	100.00%	-
P/NAPS	0.99	1.00	0.90	0.92	0.95	0.81	0.79	16.18%
YoY %	-1.00%	11.11%	-2.17%	-3.16%	17.28%	2.53%	-	-
Horiz. %	125.32%	126.58%	113.92%	116.46%	120.25%	102.53%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	24/11/23	25/08/23	29/05/23	27/02/23	23/11/22	30/08/22	-
Price	11.42	10.00	9.97	9.75	9.64	8.42	8.99	-
P/RPS	1.24	1.46	2.21	4.44	1.09	0.90	1.48	-11.09%
YoY %	-15.07%	-33.94%	-50.23%	307.34%	21.11%	-39.19%	-	-
Horiz. %	83.78%	98.65%	149.32%	300.00%	73.65%	60.81%	100.00%	-
P/EPS	23.79	26.37	43.14	55.96	15.97	18.19	29.16	-12.65%
YoY %	-9.78%	-38.87%	-22.91%	250.41%	-12.20%	-37.62%	-	-
Horiz. %	81.58%	90.43%	147.94%	191.91%	54.77%	62.38%	100.00%	-
EY	4.20	3.79	2.32	1.79	6.26	5.50	3.43	14.41%
YoY %	10.82%	63.36%	29.61%	-71.41%	13.82%	60.35%	-	-
Horiz. %	122.45%	110.50%	67.64%	52.19%	182.51%	160.35%	100.00%	-
DY	4.03	1.80	1.81	0.00	4.77	2.38	2.22	48.64%
YoY %	123.89%	-0.55%	0.00%	0.00%	100.42%	7.21%	-	-
Horiz. %	181.53%	81.08%	81.53%	0.00%	214.86%	107.21%	100.00%	-
P/NAPS	1.12	1.00	0.99	0.97	0.95	0.84	0.89	16.51%
YoY %	12.00%	1.01%	2.06%	2.11%	13.10%	-5.62%	-	-
Horiz. %	125.84%	112.36%	111.24%	108.99%	106.74%	94.38%	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