[TENAGA] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -28.3%
YoY- -9.79%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
Revenue 19,140,300 12,441,000 10,890,800 12,876,000 12,497,900 0 11,162,300 10.63%
PBT 1,465,700 1,202,100 1,044,700 1,082,800 1,523,900 0 1,699,600 -2.73%
Tax -560,100 -352,100 -368,700 47,300 -255,500 0 -259,200 15.53%
NP 905,600 850,000 676,000 1,130,100 1,268,400 0 1,440,400 -8.32%
-
NP to SH 872,200 821,500 653,300 1,116,200 1,237,300 0 1,481,900 -9.45%
-
Tax Rate 38.21% 29.29% 35.29% -4.37% 16.77% - 15.25% -
Total Cost 18,234,700 11,591,000 10,214,800 11,745,900 11,229,500 0 9,721,900 12.50%
-
Net Worth 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 54,483,283 1.21%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
Div 1,145,218 1,255,935 1,251,671 1,706,066 1,716,358 - 960,804 3.34%
Div Payout % 131.30% 152.88% 191.59% 152.85% 138.72% - 64.84% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
Net Worth 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0 54,483,283 1.21%
NOSH 5,726,091 5,726,091 5,704,596 5,686,888 5,678,180 5,658,592 5,651,792 0.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
NP Margin 4.73% 6.83% 6.21% 8.78% 10.15% 0.00% 12.90% -
ROE 1.50% 1.49% 1.20% 1.91% 2.10% 0.00% 2.72% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
RPS 334.26 217.93 191.42 226.42 220.42 0.00 197.50 10.36%
EPS 15.23 14.39 11.48 19.63 21.82 0.00 26.22 -9.67%
DPS 20.00 22.00 22.00 30.00 30.27 0.00 17.00 3.09%
NAPS 10.1479 9.6851 9.5923 10.2865 10.3929 0.00 9.64 0.96%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
RPS 329.27 214.02 187.35 221.51 215.00 0.00 192.02 10.63%
EPS 15.00 14.13 11.24 19.20 21.29 0.00 25.49 -9.45%
DPS 19.70 21.61 21.53 29.35 29.53 0.00 16.53 3.34%
NAPS 9.9963 9.5116 9.3885 10.0634 10.1376 0.00 9.3727 1.21%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 28/02/17 -
Price 7.98 9.79 11.62 13.84 14.64 14.14 13.54 -
P/RPS 2.39 4.49 6.07 6.11 6.64 0.00 6.86 -17.92%
P/EPS 52.39 68.03 101.20 70.51 67.09 0.00 51.64 0.27%
EY 1.91 1.47 0.99 1.42 1.49 0.00 1.94 -0.29%
DY 2.51 2.25 1.89 2.17 2.07 0.00 1.26 13.78%
P/NAPS 0.79 1.01 1.21 1.35 1.41 0.00 1.40 -10.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 CAGR
Date 30/08/22 26/08/21 28/08/20 30/08/19 30/08/18 - 27/04/17 -
Price 8.99 10.30 10.86 13.96 15.68 0.00 13.86 -
P/RPS 2.69 4.73 5.67 6.17 7.11 0.00 7.02 -16.45%
P/EPS 59.02 71.58 94.58 71.12 71.86 0.00 52.86 2.08%
EY 1.69 1.40 1.06 1.41 1.39 0.00 1.89 -2.07%
DY 2.22 2.14 2.03 2.15 1.93 0.00 1.23 11.69%
P/NAPS 0.89 1.06 1.13 1.36 1.51 0.00 1.44 -8.62%

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