[TENAGA] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 23.09%
YoY- -16.14%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Revenue 69,605,300 47,218,700 45,828,800 51,309,400 42,065,800 25,013,000 46,189,800 7.98%
PBT 5,353,900 4,807,900 4,118,600 4,905,600 5,603,000 4,587,000 8,001,700 -7.25%
Tax -1,611,900 -733,900 -1,119,900 -1,196,300 -1,119,200 -903,800 -1,087,700 7.64%
NP 3,742,000 4,074,000 2,998,700 3,709,300 4,483,800 3,683,200 6,914,000 -10.86%
-
NP to SH 3,532,000 3,995,900 3,034,100 3,741,600 4,461,900 3,681,600 6,947,000 -11.90%
-
Tax Rate 30.11% 15.26% 27.19% 24.39% 19.98% 19.70% 13.59% -
Total Cost 65,863,300 43,144,700 42,830,100 47,600,100 37,582,000 21,329,800 39,275,800 10.17%
-
Net Worth 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 55,352,352 0.64%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Div 2,174,371 4,560,235 5,232,494 3,011,314 2,928,422 2,489,953 2,202,585 -0.24%
Div Payout % 61.56% 114.12% 172.46% 80.48% 65.63% 67.63% 31.71% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Net Worth 57,290,902 55,085,563 53,792,160 57,382,980 57,861,523 0 55,352,352 0.64%
NOSH 5,753,077 5,726,091 5,704,653 5,686,888 5,678,180 5,658,986 5,658,592 0.31%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
NP Margin 5.38% 8.63% 6.54% 7.23% 10.66% 14.73% 14.97% -
ROE 6.17% 7.25% 5.64% 6.52% 7.71% 0.00% 12.55% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
RPS 1,214.01 826.28 804.79 902.24 741.53 442.00 816.28 7.72%
EPS 61.60 69.92 53.28 65.79 78.65 65.06 122.77 -12.12%
DPS 38.00 80.00 92.00 53.00 51.68 44.00 39.00 -0.48%
NAPS 9.9923 9.6394 9.4463 10.0904 10.1997 0.00 9.782 0.39%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
RPS 1,197.42 812.30 788.39 882.67 723.66 430.30 794.60 7.98%
EPS 60.76 68.74 52.20 64.37 76.76 63.33 119.51 -11.90%
DPS 37.41 78.45 90.01 51.80 50.38 42.83 37.89 -0.23%
NAPS 9.8557 9.4764 9.2539 9.8716 9.9539 0.00 9.5223 0.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 31/05/17 -
Price 8.05 9.68 10.50 13.64 15.46 14.32 13.78 -
P/RPS 0.66 1.17 1.30 1.51 2.08 3.24 1.69 -16.15%
P/EPS 13.07 13.84 19.71 20.73 19.66 22.01 11.22 2.90%
EY 7.65 7.22 5.07 4.82 5.09 4.54 8.91 -2.81%
DY 4.72 8.26 8.76 3.89 3.34 3.07 2.83 10.05%
P/NAPS 0.81 1.00 1.11 1.35 1.52 0.00 1.41 -9.86%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 CAGR
Date 23/11/22 25/11/21 26/11/20 27/11/19 27/11/18 - 27/07/17 -
Price 8.42 9.38 11.00 13.56 14.72 0.00 14.24 -
P/RPS 0.69 1.14 1.37 1.50 1.99 0.00 1.74 -15.91%
P/EPS 13.67 13.41 20.65 20.61 18.72 0.00 11.60 3.12%
EY 7.32 7.45 4.84 4.85 5.34 0.00 8.62 -3.01%
DY 4.51 8.53 8.36 3.91 3.51 0.00 2.74 9.78%
P/NAPS 0.84 0.97 1.16 1.34 1.44 0.00 1.46 -9.83%

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