[TENAGA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -18.52%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 63,752,400 56,810,000 43,799,500 49,349,400 51,363,300 40,564,900 33,640,600 11.23%
PBT 4,919,300 4,793,000 4,696,300 4,420,500 4,704,800 7,547,100 5,567,100 -2.03%
Tax -1,302,200 -1,030,600 -843,100 -760,000 -1,555,400 -951,900 -601,800 13.72%
NP 3,617,100 3,762,400 3,853,200 3,660,500 3,149,400 6,595,200 4,965,300 -5.14%
-
NP to SH 3,572,500 3,596,200 3,833,500 3,690,300 3,160,800 6,594,600 4,984,600 -5.39%
-
Tax Rate 26.47% 21.50% 17.95% 17.19% 33.06% 12.61% 10.81% -
Total Cost 60,135,300 53,047,600 39,946,300 45,688,900 48,213,900 33,969,700 28,675,300 13.13%
-
Net Worth 57,847,770 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,637,212 2,285,088 4,555,971 5,686,888 3,021,606 3,702,017 2,202,585 3.04%
Div Payout % 73.82% 63.54% 118.85% 154.10% 95.60% 56.14% 44.19% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 57,847,770 56,581,226 54,542,766 54,587,875 57,696,331 57,803,260 0 -
NOSH 5,753,077 5,726,091 5,704,653 5,686,888 5,686,888 5,665,986 5,651,792 0.29%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.67% 6.62% 8.80% 7.42% 6.13% 16.26% 14.76% -
ROE 6.18% 6.36% 7.03% 6.76% 5.48% 11.41% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,108.14 992.13 767.79 867.78 903.19 715.94 595.22 10.90%
EPS 62.10 62.80 67.20 64.89 55.58 116.39 88.20 -5.67%
DPS 46.00 40.00 80.00 100.00 53.27 65.41 39.00 2.78%
NAPS 10.0551 9.8813 9.5611 9.5989 10.1455 10.2018 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,686,888
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,096.73 977.30 753.48 848.96 883.60 697.84 578.72 11.23%
EPS 61.46 61.87 65.95 63.48 54.38 113.45 85.75 -5.39%
DPS 45.37 39.31 78.38 97.83 51.98 63.69 37.89 3.04%
NAPS 9.9515 9.7337 9.383 9.3907 9.9255 9.9439 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 9.23 9.00 10.12 12.02 12.66 16.24 13.72 -
P/RPS 0.83 0.91 1.32 1.39 1.40 2.27 2.31 -15.67%
P/EPS 14.86 14.33 15.06 18.52 22.78 13.95 15.56 -0.76%
EY 6.73 6.98 6.64 5.40 4.39 7.17 6.43 0.76%
DY 4.98 4.44 7.91 8.32 4.21 4.03 2.84 9.80%
P/NAPS 0.92 0.91 1.06 1.25 1.25 1.59 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 30/05/22 27/05/21 10/06/20 28/05/19 25/05/18 - -
Price 9.75 9.25 9.96 11.96 11.66 15.04 0.00 -
P/RPS 0.88 0.93 1.30 1.38 1.29 2.10 0.00 -
P/EPS 15.70 14.73 14.82 18.43 20.98 12.92 0.00 -
EY 6.37 6.79 6.75 5.43 4.77 7.74 0.00 -
DY 4.72 4.32 8.03 8.36 4.57 4.35 0.00 -
P/NAPS 0.97 0.94 1.04 1.25 1.15 1.47 0.00 -

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
Post a Comment