[TENAGA] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.77%
YoY- 140.1%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 10,890,800 11,654,500 12,177,100 12,641,800 12,876,000 13,244,800 12,546,800 -9.01%
PBT 1,044,700 1,016,400 774,800 1,546,500 1,082,800 2,073,600 202,700 198.67%
Tax -368,700 -279,700 -190,700 -336,900 47,300 -552,400 -354,300 2.69%
NP 676,000 736,700 584,100 1,209,600 1,130,100 1,521,200 -151,600 -
-
NP to SH 653,300 717,900 653,300 1,202,900 1,116,200 1,556,800 -134,300 -
-
Tax Rate 35.29% 27.52% 24.61% 21.78% -4.37% 26.64% 174.79% -
Total Cost 10,214,800 10,917,800 11,593,000 11,432,200 11,745,900 11,723,600 12,698,400 -13.51%
-
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.66%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,251,671 - 3,980,822 - 1,706,066 - 1,305,248 -2.75%
Div Payout % 191.59% - 609.34% - 152.85% - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.66%
NOSH 5,704,596 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 0.20%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.21% 6.32% 4.80% 9.57% 8.78% 11.49% -1.21% -
ROE 1.20% 1.32% 1.13% 2.10% 1.91% 2.70% -0.23% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 191.42 204.94 214.13 222.30 226.42 232.90 221.09 -9.16%
EPS 11.48 12.62 11.49 21.15 19.63 27.38 -2.37 -
DPS 22.00 0.00 70.00 0.00 30.00 0.00 23.00 -2.92%
NAPS 9.5923 9.5989 10.1957 10.0904 10.2865 10.1455 10.1704 -3.82%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 187.35 200.49 209.48 217.48 221.51 227.85 215.84 -9.01%
EPS 11.24 12.35 11.24 20.69 19.20 26.78 -2.31 -
DPS 21.53 0.00 68.48 0.00 29.35 0.00 22.45 -2.75%
NAPS 9.3885 9.3907 9.9746 9.8716 10.0634 9.9255 9.929 -3.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.62 12.02 13.26 13.64 13.84 12.66 13.60 -
P/RPS 6.07 5.87 6.19 6.14 6.11 5.44 6.15 -0.86%
P/EPS 101.20 95.22 115.43 64.49 70.51 46.25 -574.68 -
EY 0.99 1.05 0.87 1.55 1.42 2.16 -0.17 -
DY 1.89 0.00 5.28 0.00 2.17 0.00 1.69 7.74%
P/NAPS 1.21 1.25 1.30 1.35 1.35 1.25 1.34 -6.58%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 28/05/19 28/02/19 -
Price 10.86 11.92 12.10 13.56 13.96 11.66 13.42 -
P/RPS 5.67 5.82 5.65 6.10 6.17 5.01 6.07 -4.44%
P/EPS 94.58 94.43 105.33 64.11 71.12 42.59 -567.08 -
EY 1.06 1.06 0.95 1.56 1.41 2.35 -0.18 -
DY 2.03 0.00 5.79 0.00 2.15 0.00 1.71 12.12%
P/NAPS 1.13 1.24 1.19 1.34 1.36 1.15 1.32 -9.85%

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