[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

Announcement Q1 FY2020.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	63,752,400	56,810,000	43,799,500	49,349,400	51,363,300	40,564,900	33,640,600	11.23%
YoY %	12.22%	29.70%	-11.25%	-3.92%	26.62%	20.58%	-	-
Horiz. %	189.51%	168.87%	130.20%	146.70%	152.68%	120.58%	100.00%	-
PBT	4,919,300	4,793,000	4,696,300	4,420,500	4,704,800	7,547,100	5,567,100	-2.03%
YoY %	2.64%	2.06%	6.24%	-6.04%	-37.66%	35.57%	-	-
Horiz. %	88.36%	86.10%	84.36%	79.40%	84.51%	135.57%	100.00%	-
Tax	-1,302,200	-1,030,600	-843,100	-760,000	-1,555,400	-951,900	-601,800	13.72%
YoY %	-26.35%	-22.24%	-10.93%	51.14%	-63.40%	-58.18%	-	-
Horiz. %	216.38%	171.25%	140.10%	126.29%	258.46%	158.18%	100.00%	-
NP	3,617,100	3,762,400	3,853,200	3,660,500	3,149,400	6,595,200	4,965,300	-5.14%
YoY %	-3.86%	-2.36%	5.26%	16.23%	-52.25%	32.83%	-	-
Horiz. %	72.85%	75.77%	77.60%	73.72%	63.43%	132.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.66%	-6.19%	3.88%	16.75%	-52.07%	32.30%	-	-
Horiz. %	71.67%	72.15%	76.91%	74.03%	63.41%	132.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.47%	21.50%	17.95%	17.19%	33.06%	12.61%	10.81%	-
YoY %	23.12%	19.78%	4.42%	-48.00%	162.17%	16.65%	-	-
Horiz. %	244.87%	198.89%	166.05%	159.02%	305.83%	116.65%	100.00%	-
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%
YoY %	13.36%	32.80%	-12.57%	-5.24%	41.93%	18.46%	-	-
Horiz. %	209.71%	184.99%	139.31%	159.33%	168.14%	118.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,847,770	56,581,226	54,542,766	54,587,875	57,696,331	57,803,260	0	-
YoY %	2.24%	3.74%	-0.08%	-5.39%	-0.18%	0.00%	-	-
Horiz. %	100.08%	97.89%	94.36%	94.44%	99.82%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	2,637,212	2,285,088	4,555,971	5,686,888	3,021,606	3,702,017	2,202,585	3.04%
YoY %	15.41%	-49.84%	-19.89%	88.21%	-18.38%	68.08%	-	-
Horiz. %	119.73%	103.75%	206.85%	258.19%	137.18%	168.08%	100.00%	-
Div Payout %	73.82%	63.54%	118.85%	154.10%	95.60%	56.14%	44.19%	-
YoY %	16.18%	-46.54%	-22.87%	61.19%	70.29%	27.04%	-	-
Horiz. %	167.05%	143.79%	268.95%	348.72%	216.34%	127.04%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	57,847,770	56,581,226	54,542,766	54,587,875	57,696,331	57,803,260	0	-
YoY %	2.24%	3.74%	-0.08%	-5.39%	-0.18%	0.00%	-	-
Horiz. %	100.08%	97.89%	94.36%	94.44%	99.82%	100.00%	-	-
NOSH	5,753,077	5,726,091	5,704,653	5,686,888	5,686,888	5,665,986	5,651,792	0.29%
YoY %	0.47%	0.38%	0.31%	0.00%	0.37%	0.25%	-	-
Horiz. %	101.79%	101.31%	100.94%	100.62%	100.62%	100.25%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.67%	6.62%	8.80%	7.42%	6.13%	16.26%	14.76%	-
YoY %	-14.35%	-24.77%	18.60%	21.04%	-62.30%	10.16%	-	-
Horiz. %	38.41%	44.85%	59.62%	50.27%	41.53%	110.16%	100.00%	-
ROE	6.18%	6.36%	7.03%	6.76%	5.48%	11.41%	0.00%	-
YoY %	-2.83%	-9.53%	3.99%	23.36%	-51.97%	0.00%	-	-
Horiz. %	54.16%	55.74%	61.61%	59.25%	48.03%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	1,108.14	992.13	767.79	867.78	903.19	715.94	595.22	10.90%
YoY %	11.69%	29.22%	-11.52%	-3.92%	26.15%	20.28%	-	-
Horiz. %	186.17%	166.68%	128.99%	145.79%	151.74%	120.28%	100.00%	-
EPS	62.10	62.80	67.20	64.89	55.58	116.39	88.20	-5.67%
YoY %	-1.11%	-6.55%	3.56%	16.75%	-52.25%	31.96%	-	-
Horiz. %	70.41%	71.20%	76.19%	73.57%	63.02%	131.96%	100.00%	-
DPS	46.00	40.00	80.00	100.00	53.27	65.41	39.00	2.78%
YoY %	15.00%	-50.00%	-20.00%	87.72%	-18.56%	67.72%	-	-
Horiz. %	117.95%	102.56%	205.13%	256.41%	136.59%	167.72%	100.00%	-
NAPS	10.0551	9.8813	9.5611	9.5989	10.1455	10.2018	0.00	-
YoY %	1.76%	3.35%	-0.39%	-5.39%	-0.55%	0.00%	-	-
Horiz. %	98.56%	96.86%	93.72%	94.09%	99.45%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 5,686,888
RPS	1,099.76	980.00	755.56	851.30	886.04	699.77	580.32	11.23%
YoY %	12.22%	29.71%	-11.25%	-3.92%	26.62%	20.58%	-	-
Horiz. %	189.51%	168.87%	130.20%	146.69%	152.68%	120.58%	100.00%	-
EPS	61.63	62.04	66.13	63.66	54.53	113.76	85.99	-5.39%
YoY %	-0.66%	-6.18%	3.88%	16.74%	-52.07%	32.29%	-	-
Horiz. %	71.67%	72.15%	76.90%	74.03%	63.41%	132.29%	100.00%	-
DPS	45.49	39.42	78.59	98.10	52.12	63.86	38.00	3.04%
YoY %	15.40%	-49.84%	-19.89%	88.22%	-18.38%	68.05%	-	-
Horiz. %	119.71%	103.74%	206.82%	258.16%	137.16%	168.05%	100.00%	-
NAPS	9.979	9.7606	9.4089	9.4167	9.9529	9.9714	0.00	-
YoY %	2.24%	3.74%	-0.08%	-5.39%	-0.19%	0.00%	-	-
Horiz. %	100.08%	97.89%	94.36%	94.44%	99.81%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.79%	-31.06%	-5.04%	-0.71%	-38.33%	-1.73%	-	-
Horiz. %	35.93%	39.39%	57.14%	60.17%	60.61%	98.27%	100.00%	-
P/EPS	14.86	14.33	15.06	18.52	22.78	13.95	15.56	-0.76%
YoY %	3.70%	-4.85%	-18.68%	-18.70%	63.30%	-10.35%	-	-
Horiz. %	95.50%	92.10%	96.79%	119.02%	146.40%	89.65%	100.00%	-
EY	6.73	6.98	6.64	5.40	4.39	7.17	6.43	0.76%
YoY %	-3.58%	5.12%	22.96%	23.01%	-38.77%	11.51%	-	-
Horiz. %	104.67%	108.55%	103.27%	83.98%	68.27%	111.51%	100.00%	-
DY	4.98	4.44	7.91	8.32	4.21	4.03	2.84	9.80%
YoY %	12.16%	-43.87%	-4.93%	97.62%	4.47%	41.90%	-	-
Horiz. %	175.35%	156.34%	278.52%	292.96%	148.24%	141.90%	100.00%	-
P/NAPS	0.92	0.91	1.06	1.25	1.25	1.59	0.00	-
YoY %	1.10%	-14.15%	-15.20%	0.00%	-21.38%	0.00%	-	-
Horiz. %	57.86%	57.23%	66.67%	78.62%	78.62%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
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	-
YoY %	-5.38%	-28.46%	-5.80%	6.98%	-38.57%	0.00%	-	-
Horiz. %	41.90%	44.29%	61.90%	65.71%	61.43%	100.00%	-	-
P/EPS	15.70	14.73	14.82	18.43	20.98	12.92	0.00	-
YoY %	6.59%	-0.61%	-19.59%	-12.15%	62.38%	0.00%	-	-
Horiz. %	121.52%	114.01%	114.71%	142.65%	162.38%	100.00%	-	-
EY	6.37	6.79	6.75	5.43	4.77	7.74	0.00	-
YoY %	-6.19%	0.59%	24.31%	13.84%	-38.37%	0.00%	-	-
Horiz. %	82.30%	87.73%	87.21%	70.16%	61.63%	100.00%	-	-
DY	4.72	4.32	8.03	8.36	4.57	4.35	0.00	-
YoY %	9.26%	-46.20%	-3.95%	82.93%	5.06%	0.00%	-	-
Horiz. %	108.51%	99.31%	184.60%	192.18%	105.06%	100.00%	-	-
P/NAPS	0.97	0.94	1.04	1.25	1.15	1.47	0.00	-
YoY %	3.19%	-9.62%	-16.80%	8.70%	-21.77%	0.00%	-	-
Horiz. %	65.99%	63.95%	70.75%	85.03%	78.23%	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