[TENAGA] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -15.24%
YoY- -16.97%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 55,125,300 57,935,300 63,509,300 45,349,700 47,364,200 51,741,400 40,599,000 5.22%
PBT 4,526,100 3,995,100 5,056,600 4,853,700 4,382,400 4,263,700 6,918,600 -6.82%
Tax -934,000 -1,012,700 -1,238,600 -826,500 -1,176,000 -1,252,600 -789,500 2.83%
NP 3,592,100 2,982,400 3,818,000 4,027,200 3,206,400 3,011,100 6,129,100 -8.51%
-
NP to SH 3,599,900 3,028,200 3,646,900 4,001,700 3,227,400 3,039,700 6,112,700 -8.43%
-
Tax Rate 20.64% 25.35% 24.49% 17.03% 26.83% 29.38% 11.41% -
Total Cost 51,533,200 54,952,900 59,691,300 41,322,500 44,157,800 48,730,300 34,469,900 6.92%
-
Net Worth 59,068,049 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0.03%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,063,053 2,528,091 2,174,371 4,560,235 5,232,494 3,011,314 2,928,422 0.75%
Div Payout % 85.09% 83.48% 59.62% 113.96% 162.13% 99.07% 47.91% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 59,068,049 57,994,981 58,107,800 55,290,286 54,574,606 58,498,181 58,929,439 0.03%
NOSH 5,812,780 5,787,331 5,726,091 5,726,091 5,704,596 5,686,888 5,678,180 0.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.52% 5.15% 6.01% 8.88% 6.77% 5.82% 15.10% -
ROE 6.09% 5.22% 6.28% 7.24% 5.91% 5.20% 10.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 952.45 1,006.50 1,109.12 794.38 832.50 909.84 716.01 4.86%
EPS 62.20 52.61 63.69 70.10 56.73 53.45 107.80 -8.75%
DPS 53.00 44.00 38.00 80.00 92.00 53.00 51.68 0.42%
NAPS 10.2057 10.0754 10.1479 9.6851 9.5923 10.2865 10.3929 -0.30%
Adjusted Per Share Value based on latest NOSH - 5,787,331
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 950.94 999.41 1,095.57 782.31 817.06 892.57 700.35 5.22%
EPS 62.10 52.24 62.91 69.03 55.67 52.44 105.45 -8.43%
DPS 52.84 43.61 37.51 78.67 90.26 51.95 50.52 0.75%
NAPS 10.1895 10.0044 10.0239 9.5379 9.4144 10.0912 10.1656 0.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 13.78 9.05 7.98 9.79 11.62 13.84 14.64 -
P/RPS 1.45 0.90 0.72 1.23 1.40 1.52 2.04 -5.52%
P/EPS 22.15 17.20 12.53 13.97 20.48 25.89 13.58 8.48%
EY 4.51 5.81 7.98 7.16 4.88 3.86 7.36 -7.83%
DY 3.85 4.86 4.76 8.17 7.92 3.83 3.53 1.45%
P/NAPS 1.35 0.90 0.79 1.01 1.21 1.35 1.41 -0.72%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 30/08/22 26/08/21 28/08/20 30/08/19 30/08/18 -
Price 13.94 9.97 8.99 10.30 10.86 13.96 15.68 -
P/RPS 1.46 0.99 0.81 1.30 1.30 1.53 2.19 -6.52%
P/EPS 22.41 18.95 14.12 14.69 19.14 26.12 14.54 7.46%
EY 4.46 5.28 7.08 6.81 5.22 3.83 6.88 -6.96%
DY 3.80 4.41 4.23 7.77 8.47 3.80 3.30 2.37%
P/NAPS 1.37 0.99 0.89 1.06 1.13 1.36 1.51 -1.60%

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