[TENAGA] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 9.71%
YoY- 85.04%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 14,351,600 14,366,800 13,640,400 13,652,000 13,466,100 13,323,200 12,625,600 8.89%
PBT 1,875,400 1,766,900 1,029,800 673,900 1,055,500 541,500 1,102,700 42.34%
Tax -243,900 -254,500 -351,900 -149,500 -178,100 -270,600 -171,800 26.23%
NP 1,631,500 1,512,400 677,900 524,400 877,400 270,900 930,900 45.21%
-
NP to SH 1,584,300 1,444,100 715,700 583,900 856,200 327,900 1,002,300 35.58%
-
Tax Rate 13.01% 14.40% 34.17% 22.18% 16.87% 49.97% 15.58% -
Total Cost 12,720,100 12,854,400 12,962,500 13,127,600 12,588,700 13,052,300 11,694,700 5.74%
-
Net Worth 59,130,390 59,068,049 57,946,818 58,668,477 57,761,953 57,994,981 57,847,770 1.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 1,446,937 - 1,616,116 - 1,036,097 - -
Div Payout % - 100.20% - 276.78% - 315.98% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 59,130,390 59,068,049 57,946,818 58,668,477 57,761,953 57,994,981 57,847,770 1.46%
NOSH 5,796,926 5,812,780 5,787,331 5,787,331 5,787,331 5,787,331 5,753,077 0.50%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.37% 10.53% 4.97% 3.84% 6.52% 2.03% 7.37% -
ROE 2.68% 2.44% 1.24% 1.00% 1.48% 0.57% 1.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 247.57 248.23 235.69 236.53 233.52 231.46 219.46 8.34%
EPS 27.33 24.95 12.37 10.12 14.85 5.70 17.42 34.90%
DPS 0.00 25.00 0.00 28.00 0.00 18.00 0.00 -
NAPS 10.2003 10.2057 10.0127 10.1646 10.0166 10.0754 10.0551 0.95%
Adjusted Per Share Value based on latest NOSH - 5,796,926
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 247.57 247.83 235.30 235.50 232.30 229.83 217.80 8.89%
EPS 27.33 24.91 12.35 10.07 14.77 5.66 17.29 35.58%
DPS 0.00 24.96 0.00 27.88 0.00 17.87 0.00 -
NAPS 10.2003 10.1895 9.9961 10.1206 9.9642 10.0044 9.979 1.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 14.44 13.78 11.38 10.04 9.99 9.05 9.23 -
P/RPS 5.83 5.55 4.83 4.24 4.28 3.91 4.21 24.16%
P/EPS 52.84 55.23 92.02 99.25 67.28 158.87 52.98 -0.17%
EY 1.89 1.81 1.09 1.01 1.49 0.63 1.89 0.00%
DY 0.00 1.81 0.00 2.79 0.00 1.99 0.00 -
P/NAPS 1.42 1.35 1.14 0.99 1.00 0.90 0.92 33.45%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 31/05/24 27/02/24 24/11/23 25/08/23 29/05/23 -
Price 13.98 13.94 13.04 11.42 10.00 9.97 9.75 -
P/RPS 5.65 5.62 5.53 4.83 4.28 4.31 4.44 17.37%
P/EPS 51.15 55.87 105.44 112.89 67.35 175.02 55.96 -5.80%
EY 1.95 1.79 0.95 0.89 1.48 0.57 1.79 5.85%
DY 0.00 1.79 0.00 2.45 0.00 1.81 0.00 -
P/NAPS 1.37 1.37 1.30 1.12 1.00 0.99 0.97 25.80%

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