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

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -45.69%
YoY- 586.45%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 11,106,400 10,890,800 11,654,500 12,177,100 12,641,800 12,876,000 13,244,800 -11.04%
PBT 1,282,700 1,044,700 1,016,400 774,800 1,546,500 1,082,800 2,073,600 -27.33%
Tax -280,800 -368,700 -279,700 -190,700 -336,900 47,300 -552,400 -36.22%
NP 1,001,900 676,000 736,700 584,100 1,209,600 1,130,100 1,521,200 -24.24%
-
NP to SH 1,009,600 653,300 717,900 653,300 1,202,900 1,116,200 1,556,800 -25.01%
-
Tax Rate 21.89% 35.29% 27.52% 24.61% 21.78% -4.37% 26.64% -
Total Cost 10,104,500 10,214,800 10,917,800 11,593,000 11,432,200 11,745,900 11,723,600 -9.40%
-
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 - 1,251,671 - 3,980,822 - 1,706,066 - -
Div Payout % - 191.59% - 609.34% - 152.85% - -
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 9.02% 6.21% 6.32% 4.80% 9.57% 8.78% 11.49% -
ROE 1.88% 1.20% 1.32% 1.13% 2.10% 1.91% 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 195.04 191.42 204.94 214.13 222.30 226.42 232.90 -11.12%
EPS 17.73 11.48 12.62 11.49 21.15 19.63 27.38 -25.09%
DPS 0.00 22.00 0.00 70.00 0.00 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 191.06 187.35 200.49 209.48 217.48 221.51 227.85 -11.04%
EPS 17.37 11.24 12.35 11.24 20.69 19.20 26.78 -25.01%
DPS 0.00 21.53 0.00 68.48 0.00 29.35 0.00 -
NAPS 9.2539 9.3885 9.3907 9.9746 9.8716 10.0634 9.9255 -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 5.38 6.07 5.87 6.19 6.14 6.11 5.44 -0.73%
P/EPS 59.22 101.20 95.22 115.43 64.49 70.51 46.25 17.86%
EY 1.69 0.99 1.05 0.87 1.55 1.42 2.16 -15.05%
DY 0.00 1.89 0.00 5.28 0.00 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 5.62 5.67 5.82 5.65 6.10 6.17 5.01 7.93%
P/EPS 61.82 94.58 94.43 105.33 64.11 71.12 42.59 28.11%
EY 1.62 1.06 1.06 0.95 1.56 1.41 2.35 -21.91%
DY 0.00 2.03 0.00 5.79 0.00 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