[TENAGA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.26%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 52,553,200 71,829,600 49,192,533 44,868,933 51,683,466 50,460,933 0 -
PBT 3,599,600 6,042,533 5,221,733 4,458,400 6,270,533 6,458,533 0 -
Tax -827,333 -2,376,533 -1,392,133 -1,238,933 -1,122,666 -1,263,066 0 -
NP 2,772,266 3,666,000 3,829,600 3,219,466 5,147,866 5,195,466 0 -
-
NP to SH 2,915,200 3,538,933 3,712,000 3,174,400 5,167,866 5,144,000 0 -
-
Tax Rate 22.98% 39.33% 26.66% 27.79% 17.90% 19.56% - -
Total Cost 49,780,933 68,163,600 45,362,933 41,649,466 46,535,600 45,265,466 0 -
-
Net Worth 57,761,953 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 1,383,989 1,528,934 1,676,290 1,670,393 2,274,755 2,289,568 - -
Div Payout % 47.47% 43.20% 45.16% 52.62% 44.02% 44.51% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 57,761,953 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 -
NOSH 5,787,331 5,753,077 5,726,091 5,704,653 5,686,888 5,678,180 5,659,016 0.37%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.28% 5.10% 7.78% 7.18% 9.96% 10.30% 0.00% -
ROE 5.05% 6.18% 6.74% 5.90% 9.01% 8.89% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 911.33 1,252.80 860.82 787.93 908.82 889.51 0.00 -
EPS 50.55 61.72 64.96 55.75 90.88 90.68 0.00 -
DPS 24.00 26.67 29.33 29.33 40.00 40.36 0.00 -
NAPS 10.0166 9.9923 9.6394 9.4463 10.0904 10.1997 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,726,091
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 904.07 1,235.68 846.26 771.88 889.11 868.08 0.00 -
EPS 50.15 60.88 63.86 54.61 88.90 88.49 0.00 -
DPS 23.81 26.30 28.84 28.74 39.13 39.39 0.00 -
NAPS 9.9368 9.8557 9.4764 9.2539 9.8716 9.9539 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 9.99 8.05 9.68 10.50 13.64 15.46 14.32 -
P/RPS 1.10 0.64 1.12 1.33 1.50 1.74 0.00 -
P/EPS 19.76 13.04 14.90 18.84 15.01 17.05 0.00 -
EY 5.06 7.67 6.71 5.31 6.66 5.87 0.00 -
DY 2.40 3.31 3.03 2.79 2.93 2.61 0.00 -
P/NAPS 1.00 0.81 1.00 1.11 1.35 1.52 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 26/11/20 27/11/19 27/11/18 - -
Price 10.00 8.42 9.38 10.96 13.56 14.72 0.00 -
P/RPS 1.10 0.67 1.09 1.39 1.49 1.65 0.00 -
P/EPS 19.78 13.64 14.44 19.66 14.92 16.23 0.00 -
EY 5.06 7.33 6.92 5.09 6.70 6.16 0.00 -
DY 2.40 3.17 3.13 2.68 2.95 2.74 0.00 -
P/NAPS 1.00 0.84 0.97 1.16 1.34 1.44 0.00 -

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
Post a Comment