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

Stock

[TENAGA] TENAGA NASIONAL BHD

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%

Quarter Report

Announcement 4Q FY2019.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Quarter Result
Revenue	12,915,100	15,735,100	10,324,300	12,177,100	12,546,800	4,220,100	12,463,800	0.66%
YoY %	-17.92%	52.41%	-15.22%	-2.95%	197.31%	-66.14%	-	-
Horiz. %	103.62%	126.25%	82.83%	97.70%	100.67%	33.86%	100.00%	-
PBT	816,700	822,000	891,600	774,800	202,700	759,100	2,152,400	-16.60%
YoY %	-0.64%	-7.81%	15.07%	282.24%	-73.30%	-64.73%	-	-
Horiz. %	37.94%	38.19%	41.42%	36.00%	9.42%	35.27%	100.00%	-
Tax	-8,800	170,500	310,200	-190,700	-354,300	-171,900	-417,900	-51.48%
YoY %	-105.16%	-45.04%	262.66%	46.18%	-106.11%	58.87%	-	-
Horiz. %	2.11%	-40.80%	-74.23%	45.63%	84.78%	41.13%	100.00%	-
NP	807,900	992,500	1,201,800	584,100	-151,600	587,200	1,734,500	-13.33%
YoY %	-18.60%	-17.42%	105.75%	485.29%	-125.82%	-66.15%	-	-
Horiz. %	46.58%	57.22%	69.29%	33.68%	-8.74%	33.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	809,100	877,800	1,211,900	653,300	-134,300	603,900	1,719,200	-13.17%
YoY %	-7.83%	-27.57%	85.50%	586.45%	-122.24%	-64.87%	-	-
Horiz. %	47.06%	51.06%	70.49%	38.00%	-7.81%	35.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.08%	-20.74%	-34.79%	24.61%	174.79%	22.65%	19.42%	-
YoY %	105.21%	40.39%	-241.37%	-85.92%	671.70%	16.63%	-	-
Horiz. %	5.56%	-106.80%	-179.15%	126.73%	900.05%	116.63%	100.00%	-
Total Cost	12,107,200	14,742,600	9,122,500	11,593,000	12,698,400	3,632,900	10,729,300	2.28%
YoY %	-17.88%	61.61%	-21.31%	-8.71%	249.54%	-66.14%	-	-
Horiz. %	112.84%	137.41%	85.02%	108.05%	118.35%	33.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,367,948	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Dividend
Div	1,491,993	1,029,152	3,304,300	3,980,822	1,305,248	1,212,063	2,489,953	-9.15%
YoY %	44.97%	-68.85%	-16.99%	204.99%	7.69%	-51.32%	-	-
Horiz. %	59.92%	41.33%	132.71%	159.88%	52.42%	48.68%	100.00%	-
Div Payout %	184.40%	117.24%	272.65%	609.34%	0.00%	200.71%	144.83%	-
YoY %	57.28%	-57.00%	-55.25%	0.00%	0.00%	38.58%	-	-
Horiz. %	127.32%	80.95%	188.26%	420.73%	0.00%	138.58%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Equity
Net Worth	58,367,948	56,523,361	55,758,924	57,981,810	57,716,936	57,155,513	57,110,490	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-
NOSH	5,753,077	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	5,658,986	0.30%
YoY %	0.47%	0.38%	0.31%	0.00%	0.37%	0.12%	-	-
Horiz. %	101.66%	101.19%	100.81%	100.49%	100.49%	100.12%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Ratio Analysis
NP Margin	6.26%	6.31%	11.64%	4.80%	-1.21%	13.91%	13.92%	-
YoY %	-0.79%	-45.79%	142.50%	496.69%	-108.70%	-0.07%	-	-
Horiz. %	44.97%	45.33%	83.62%	34.48%	-8.69%	99.93%	100.00%	-
ROE	1.39%	1.55%	2.17%	1.13%	-0.23%	1.06%	3.01%	-
YoY %	-10.32%	-28.57%	92.04%	591.30%	-121.70%	-64.78%	-	-
Horiz. %	46.18%	51.50%	72.09%	37.54%	-7.64%	35.22%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Per Share
RPS	225.06	275.21	181.22	214.13	221.09	74.54	220.25	0.40%
YoY %	-18.22%	51.87%	-15.37%	-3.15%	196.61%	-66.16%	-	-
Horiz. %	102.18%	124.95%	82.28%	97.22%	100.38%	33.84%	100.00%	-
EPS	14.10	15.35	21.27	11.49	-2.37	10.67	30.38	-13.39%
YoY %	-8.14%	-27.83%	85.12%	584.81%	-122.21%	-64.88%	-	-
Horiz. %	46.41%	50.53%	70.01%	37.82%	-7.80%	35.12%	100.00%	-
DPS	26.00	18.00	58.00	70.00	23.00	21.41	44.00	-9.38%
YoY %	44.44%	-68.97%	-17.14%	204.35%	7.43%	-51.34%	-	-
Horiz. %	59.09%	40.91%	131.82%	159.09%	52.27%	48.66%	100.00%	-
NAPS	10.1714	9.886	9.7873	10.1957	10.1704	10.096	10.092	0.14%
YoY %	2.89%	1.01%	-4.01%	0.25%	0.74%	0.04%	-	-
Horiz. %	100.79%	97.96%	96.98%	101.03%	100.78%	100.04%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	222.79	271.44	178.10	210.06	216.44	72.80	215.01	0.66%
YoY %	-17.92%	52.41%	-15.21%	-2.95%	197.31%	-66.14%	-	-
Horiz. %	103.62%	126.25%	82.83%	97.70%	100.67%	33.86%	100.00%	-
EPS	13.96	15.14	20.91	11.27	-2.32	10.42	29.66	-13.16%
YoY %	-7.79%	-27.59%	85.54%	585.78%	-122.26%	-64.87%	-	-
Horiz. %	47.07%	51.05%	70.50%	38.00%	-7.82%	35.13%	100.00%	-
DPS	25.74	17.75	57.00	68.67	22.52	20.91	42.95	-9.14%
YoY %	45.01%	-68.86%	-16.99%	204.93%	7.70%	-51.32%	-	-
Horiz. %	59.93%	41.33%	132.71%	159.88%	52.43%	48.68%	100.00%	-
NAPS	10.0688	9.7506	9.6187	10.0022	9.9565	9.8596	9.8519	0.40%
YoY %	3.26%	1.37%	-3.83%	0.46%	0.98%	0.08%	-	-
Horiz. %	102.20%	98.97%	97.63%	101.53%	101.06%	100.08%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/08/17	-
Price	9.63	9.34	10.42	13.26	13.60	15.26	14.28	-
P/RPS	4.28	3.39	5.75	6.19	6.15	20.47	6.48	-7.47%
YoY %	26.25%	-41.04%	-7.11%	0.65%	-69.96%	215.90%	-	-
Horiz. %	66.05%	52.31%	88.73%	95.52%	94.91%	315.90%	100.00%	-
P/EPS	68.30	60.84	48.98	115.43	-574.68	143.05	47.00	7.25%
YoY %	12.26%	24.21%	-57.57%	120.09%	-501.73%	204.36%	-	-
Horiz. %	145.32%	129.45%	104.21%	245.60%	-1,222.72%	304.36%	100.00%	-
EY	1.46	1.64	2.04	0.87	-0.17	0.70	2.13	-6.83%
YoY %	-10.98%	-19.61%	134.48%	611.76%	-124.29%	-67.14%	-	-
Horiz. %	68.54%	77.00%	95.77%	40.85%	-7.98%	32.86%	100.00%	-
DY	2.70	1.93	5.57	5.28	1.69	1.40	3.08	-2.43%
YoY %	39.90%	-65.35%	5.49%	212.43%	20.71%	-54.55%	-	-
Horiz. %	87.66%	62.66%	180.84%	171.43%	54.87%	45.45%	100.00%	-
P/NAPS	0.95	0.94	1.06	1.30	1.34	1.51	1.41	-7.13%
YoY %	1.06%	-11.32%	-18.46%	-2.99%	-11.26%	7.09%	-	-
Horiz. %	67.38%	66.67%	75.18%	92.20%	95.04%	107.09%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/08/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/23	24/02/22	26/02/21	28/02/20	28/02/19	28/02/18	26/10/17	-
Price	9.64	9.00	10.10	12.10	13.42	15.70	14.34	-
P/RPS	4.28	3.27	5.57	5.65	6.07	21.06	6.51	-7.55%
YoY %	30.89%	-41.29%	-1.42%	-6.92%	-71.18%	223.50%	-	-
Horiz. %	65.75%	50.23%	85.56%	86.79%	93.24%	323.50%	100.00%	-
P/EPS	68.37	58.62	47.48	105.33	-567.08	147.18	47.20	7.18%
YoY %	16.63%	23.46%	-54.92%	118.57%	-485.30%	211.82%	-	-
Horiz. %	144.85%	124.19%	100.59%	223.16%	-1,201.44%	311.82%	100.00%	-
EY	1.46	1.71	2.11	0.95	-0.18	0.68	2.12	-6.74%
YoY %	-14.62%	-18.96%	122.11%	627.78%	-126.47%	-67.92%	-	-
Horiz. %	68.87%	80.66%	99.53%	44.81%	-8.49%	32.08%	100.00%	-
DY	2.70	2.00	5.74	5.79	1.71	1.36	3.07	-2.37%
YoY %	35.00%	-65.16%	-0.86%	238.60%	25.74%	-55.70%	-	-
Horiz. %	87.95%	65.15%	186.97%	188.60%	55.70%	44.30%	100.00%	-
P/NAPS	0.95	0.91	1.03	1.19	1.32	1.56	1.42	-7.25%
YoY %	4.40%	-11.65%	-13.45%	-9.85%	-15.38%	9.86%	-	-
Horiz. %	66.90%	64.08%	72.54%	83.80%	92.96%	109.86%	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