[TENAGA] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -3.48%

YoY- 35.13%

Quarter Report

Announcement Q4 FY2018.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Cumulative Result
Revenue	52,629,500	43,976,000	50,939,700	50,392,500	15,827,100	47,416,900	44,531,500	3.18%
YoY %	19.68%	-13.67%	1.09%	218.39%	-66.62%	6.48%	-	-
Horiz. %	118.18%	98.75%	114.39%	113.16%	35.54%	106.48%	100.00%	-
PBT	4,738,300	4,235,400	5,477,700	5,046,600	2,979,300	8,281,800	8,066,800	-9.48%
YoY %	11.87%	-22.68%	8.54%	69.39%	-64.03%	2.67%	-	-
Horiz. %	58.74%	52.50%	67.90%	62.56%	36.93%	102.67%	100.00%	-
Tax	-873,600	-619,000	-1,032,700	-1,301,600	-235,400	-1,369,700	-746,000	3.00%
YoY %	-41.13%	40.06%	20.66%	-452.93%	82.81%	-83.61%	-	-
Horiz. %	117.10%	82.98%	138.43%	174.48%	31.55%	183.61%	100.00%	-
NP	3,864,700	3,616,400	4,445,000	3,745,000	2,743,900	6,912,100	7,320,800	-11.28%
YoY %	6.87%	-18.64%	18.69%	36.48%	-60.30%	-5.58%	-	-
Horiz. %	52.79%	49.40%	60.72%	51.16%	37.48%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,661,800	3,592,700	4,529,200	3,723,700	2,755,700	6,904,000	7,367,600	-12.27%
YoY %	1.92%	-20.68%	21.63%	35.13%	-60.09%	-6.29%	-	-
Horiz. %	49.70%	48.76%	61.47%	50.54%	37.40%	93.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.44%	14.61%	18.85%	25.79%	7.90%	16.54%	9.25%	-
YoY %	26.21%	-22.49%	-26.91%	226.46%	-52.24%	78.81%	-	-
Horiz. %	199.35%	157.95%	203.78%	278.81%	85.41%	178.81%	100.00%	-
Total Cost	48,764,800	40,359,600	46,494,700	46,647,500	13,083,200	40,504,800	37,210,700	5.19%
YoY %	20.83%	-13.20%	-0.33%	256.55%	-67.70%	8.85%	-	-
Horiz. %	131.05%	108.46%	124.95%	125.36%	35.16%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,793	52,388,685	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	9.01%	-	-
Horiz. %	107.89%	106.43%	110.68%	110.17%	109.10%	109.01%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Dividend
Div	2,287,006	4,557,655	5,686,888	3,023,068	1,212,063	3,451,999	1,805,922	4.52%
YoY %	-49.82%	-19.86%	88.12%	149.42%	-64.89%	91.15%	-	-
Horiz. %	126.64%	252.37%	314.90%	167.40%	67.12%	191.15%	100.00%	-
Div Payout %	62.46%	126.86%	125.56%	81.18%	43.98%	50.00%	24.51%	-
YoY %	-50.76%	1.04%	54.67%	84.58%	-12.04%	104.00%	-	-
Horiz. %	254.83%	517.58%	512.28%	331.21%	179.44%	204.00%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Equity
Net Worth	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,793	52,388,685	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	9.01%	-	-
Horiz. %	107.89%	106.43%	110.68%	110.17%	109.10%	109.01%	100.00%	-
NOSH	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	5,659,016	5,643,508	0.27%
YoY %	0.38%	0.31%	0.00%	0.37%	0.12%	0.27%	-	-
Horiz. %	101.46%	101.08%	100.77%	100.77%	100.40%	100.27%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Ratio Analysis
NP Margin	7.34%	8.22%	8.73%	7.43%	17.34%	14.58%	16.44%	-
YoY %	-10.71%	-5.84%	17.50%	-57.15%	18.93%	-11.31%	-	-
Horiz. %	44.65%	50.00%	53.10%	45.19%	105.47%	88.69%	100.00%	-
ROE	6.48%	6.44%	7.81%	6.45%	4.82%	12.09%	14.06%	-
YoY %	0.62%	-17.54%	21.09%	33.82%	-60.13%	-14.01%	-	-
Horiz. %	46.09%	45.80%	55.55%	45.87%	34.28%	85.99%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Per Share
RPS	920.50	771.91	895.74	887.97	279.57	837.90	789.07	2.92%
YoY %	19.25%	-13.82%	0.88%	217.62%	-66.63%	6.19%	-	-
Horiz. %	116.66%	97.83%	113.52%	112.53%	35.43%	106.19%	100.00%	-
EPS	64.05	63.06	79.64	65.62	48.68	122.00	130.55	-12.49%
YoY %	1.57%	-20.82%	21.37%	34.80%	-60.10%	-6.55%	-	-
Horiz. %	49.06%	48.30%	61.00%	50.26%	37.29%	93.45%	100.00%	-
DPS	40.00	80.00	100.00	53.27	21.41	61.00	32.00	4.26%
YoY %	-50.00%	-20.00%	87.72%	148.81%	-64.90%	90.62%	-	-
Horiz. %	125.00%	250.00%	312.50%	166.47%	66.91%	190.62%	100.00%	-
NAPS	9.886	9.7873	10.1957	10.1704	10.096	10.092	9.283	1.18%
YoY %	1.01%	-4.01%	0.25%	0.74%	0.04%	8.71%	-	-
Horiz. %	106.50%	105.43%	109.83%	109.56%	108.76%	108.71%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	905.38	756.52	876.31	866.90	272.27	815.71	766.07	3.18%
YoY %	19.68%	-13.67%	1.09%	218.40%	-66.62%	6.48%	-	-
Horiz. %	118.19%	98.75%	114.39%	113.16%	35.54%	106.48%	100.00%	-
EPS	62.99	61.81	77.92	64.06	47.41	118.77	126.74	-12.27%
YoY %	1.91%	-20.68%	21.64%	35.12%	-60.08%	-6.29%	-	-
Horiz. %	49.70%	48.77%	61.48%	50.54%	37.41%	93.71%	100.00%	-
DPS	39.34	78.41	97.83	52.01	20.85	59.38	31.07	4.52%
YoY %	-49.83%	-19.85%	88.10%	149.45%	-64.89%	91.12%	-	-
Horiz. %	126.62%	252.37%	314.87%	167.40%	67.11%	191.12%	100.00%	-
NAPS	9.7237	9.5922	9.9746	9.929	9.8324	9.8248	9.0124	1.43%
YoY %	1.37%	-3.83%	0.46%	0.98%	0.08%	9.01%	-	-
Horiz. %	107.89%	106.43%	110.68%	110.17%	109.10%	109.01%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/08/17	30/08/16	-
Price	9.34	10.42	13.26	13.60	15.26	14.28	14.74	-
P/RPS	1.01	1.35	1.48	1.53	5.46	1.70	1.87	-10.90%
YoY %	-25.19%	-8.78%	-3.27%	-71.98%	221.18%	-9.09%	-	-
Horiz. %	54.01%	72.19%	79.14%	81.82%	291.98%	90.91%	100.00%	-
P/EPS	14.58	16.52	16.65	20.73	31.35	11.70	11.29	4.90%
YoY %	-11.74%	-0.78%	-19.68%	-33.88%	167.95%	3.63%	-	-
Horiz. %	129.14%	146.32%	147.48%	183.61%	277.68%	103.63%	100.00%	-
EY	6.86	6.05	6.01	4.82	3.19	8.54	8.86	-4.68%
YoY %	13.39%	0.67%	24.69%	51.10%	-62.65%	-3.61%	-	-
Horiz. %	77.43%	68.28%	67.83%	54.40%	36.00%	96.39%	100.00%	-
DY	4.28	7.68	7.54	3.92	1.40	4.27	2.17	13.57%
YoY %	-44.27%	1.86%	92.35%	180.00%	-67.21%	96.77%	-	-
Horiz. %	197.24%	353.92%	347.47%	180.65%	64.52%	196.77%	100.00%	-
P/NAPS	0.94	1.06	1.30	1.34	1.51	1.41	1.59	-9.37%
YoY %	-11.32%	-18.46%	-2.99%	-11.26%	7.09%	-11.32%	-	-
Horiz. %	59.12%	66.67%	81.76%	84.28%	94.97%	88.68%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	26/02/21	28/02/20	28/02/19	28/02/18	26/10/17	27/10/16	-
Price	9.00	10.10	12.10	13.42	15.70	14.34	14.32	-
P/RPS	0.98	1.31	1.35	1.51	5.62	1.71	1.81	-10.85%
YoY %	-25.19%	-2.96%	-10.60%	-73.13%	228.65%	-5.52%	-	-
Horiz. %	54.14%	72.38%	74.59%	83.43%	310.50%	94.48%	100.00%	-
P/EPS	14.05	16.02	15.19	20.45	32.25	11.75	10.97	4.74%
YoY %	-12.30%	5.46%	-25.72%	-36.59%	174.47%	7.11%	-	-
Horiz. %	128.08%	146.03%	138.47%	186.42%	293.98%	107.11%	100.00%	-
EY	7.12	6.24	6.58	4.89	3.10	8.51	9.12	-4.53%
YoY %	14.10%	-5.17%	34.56%	57.74%	-63.57%	-6.69%	-	-
Horiz. %	78.07%	68.42%	72.15%	53.62%	33.99%	93.31%	100.00%	-
DY	4.44	7.92	8.26	3.97	1.36	4.25	2.23	13.77%
YoY %	-43.94%	-4.12%	108.06%	191.91%	-68.00%	90.58%	-	-
Horiz. %	199.10%	355.16%	370.40%	178.03%	60.99%	190.58%	100.00%	-
P/NAPS	0.91	1.03	1.19	1.32	1.56	1.42	1.54	-9.38%
YoY %	-11.65%	-13.45%	-9.85%	-15.38%	9.86%	-7.79%	-	-
Horiz. %	59.09%	66.88%	77.27%	85.71%	101.30%	92.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos