[TENAGA] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1259.2%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 12,177,100 12,641,800 12,876,000 13,244,800 12,546,800 13,073,800 12,497,900 -1.71%
PBT 774,800 1,546,500 1,082,800 2,073,600 202,700 904,600 1,523,900 -36.21%
Tax -190,700 -336,900 47,300 -552,400 -354,300 -393,200 -255,500 -17.67%
NP 584,100 1,209,600 1,130,100 1,521,200 -151,600 511,400 1,268,400 -40.28%
-
NP to SH 653,300 1,202,900 1,116,200 1,556,800 -134,300 501,000 1,237,300 -34.59%
-
Tax Rate 24.61% 21.78% -4.37% 26.64% 174.79% 43.47% 16.77% -
Total Cost 11,593,000 11,432,200 11,745,900 11,723,600 12,698,400 12,562,400 11,229,500 2.14%
-
Net Worth 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 -1.07%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,980,822 - 1,706,066 - 1,305,248 - 1,716,358 74.94%
Div Payout % 609.34% - 152.85% - 0.00% - 138.72% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 -1.07%
NOSH 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 5,678,180 5,678,180 0.10%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.80% 9.57% 8.78% 11.49% -1.21% 3.91% 10.15% -
ROE 1.13% 2.10% 1.91% 2.70% -0.23% 0.87% 2.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 214.13 222.30 226.42 232.90 221.09 230.46 220.42 -1.90%
EPS 11.49 21.15 19.63 27.38 -2.37 8.83 21.82 -34.71%
DPS 70.00 0.00 30.00 0.00 23.00 0.00 30.27 74.60%
NAPS 10.1957 10.0904 10.2865 10.1455 10.1704 10.1997 10.3929 -1.26%
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 209.48 217.48 221.51 227.85 215.84 224.91 215.00 -1.71%
EPS 11.24 20.69 19.20 26.78 -2.31 8.62 21.29 -34.60%
DPS 68.48 0.00 29.35 0.00 22.45 0.00 29.53 74.93%
NAPS 9.9746 9.8716 10.0634 9.9255 9.929 9.9539 10.1376 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 13.26 13.64 13.84 12.66 13.60 15.46 14.64 -
P/RPS 6.19 6.14 6.11 5.44 6.15 6.71 6.64 -4.55%
P/EPS 115.43 64.49 70.51 46.25 -574.68 175.05 67.09 43.44%
EY 0.87 1.55 1.42 2.16 -0.17 0.57 1.49 -30.07%
DY 5.28 0.00 2.17 0.00 1.69 0.00 2.07 86.36%
P/NAPS 1.30 1.35 1.35 1.25 1.34 1.52 1.41 -5.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 30/08/19 28/05/19 28/02/19 27/11/18 30/08/18 -
Price 12.10 13.56 13.96 11.66 13.42 14.72 15.68 -
P/RPS 5.65 6.10 6.17 5.01 6.07 6.39 7.11 -14.17%
P/EPS 105.33 64.11 71.12 42.59 -567.08 166.68 71.86 28.94%
EY 0.95 1.56 1.41 2.35 -0.18 0.60 1.39 -22.35%
DY 5.79 0.00 2.15 0.00 1.71 0.00 1.93 107.59%
P/NAPS 1.19 1.34 1.36 1.15 1.32 1.44 1.51 -14.64%

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