Highlights

[TENAGA] QoQ Quarter Result on 2019-09-30 [#3]

Stock [TENAGA]: TENAGA NASIONAL BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     7.77%    YoY -     140.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 10,890,800 11,654,500 12,177,100 12,641,800 12,876,000 13,244,800 12,546,800 -9.01%
  QoQ % -6.55% -4.29% -3.68% -1.82% -2.78% 5.56% -
  Horiz. % 86.80% 92.89% 97.05% 100.76% 102.62% 105.56% 100.00%
PBT 1,044,700 1,016,400 774,800 1,546,500 1,082,800 2,073,600 202,700 198.67%
  QoQ % 2.78% 31.18% -49.90% 42.82% -47.78% 922.99% -
  Horiz. % 515.39% 501.43% 382.24% 762.95% 534.19% 1,022.99% 100.00%
Tax -368,700 -279,700 -190,700 -336,900 47,300 -552,400 -354,300 2.69%
  QoQ % -31.82% -46.67% 43.40% -812.26% 108.56% -55.91% -
  Horiz. % 104.06% 78.94% 53.82% 95.09% -13.35% 155.91% 100.00%
NP 676,000 736,700 584,100 1,209,600 1,130,100 1,521,200 -151,600 -
  QoQ % -8.24% 26.13% -51.71% 7.03% -25.71% 1,103.43% -
  Horiz. % -445.91% -485.95% -385.29% -797.89% -745.45% -1,003.43% 100.00%
NP to SH 653,300 717,900 653,300 1,202,900 1,116,200 1,556,800 -134,300 -
  QoQ % -9.00% 9.89% -45.69% 7.77% -28.30% 1,259.20% -
  Horiz. % -486.45% -534.55% -486.45% -895.68% -831.12% -1,159.20% 100.00%
Tax Rate 35.29 % 27.52 % 24.61 % 21.78 % -4.37 % 26.64 % 174.79 % -65.62%
  QoQ % 28.23% 11.82% 12.99% 598.40% -116.40% -84.76% -
  Horiz. % 20.19% 15.74% 14.08% 12.46% -2.50% 15.24% 100.00%
Total Cost 10,214,800 10,917,800 11,593,000 11,432,200 11,745,900 11,723,600 12,698,400 -13.52%
  QoQ % -6.44% -5.82% 1.41% -2.67% 0.19% -7.68% -
  Horiz. % 80.44% 85.98% 91.29% 90.03% 92.50% 92.32% 100.00%
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.67%
  QoQ % -0.02% -5.85% 1.04% -1.91% 1.39% -0.04% -
  Horiz. % 94.56% 94.58% 100.46% 99.42% 101.35% 99.96% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,251,671 - 3,980,822 - 1,706,066 - 1,305,248 -2.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.90% 0.00% 304.99% 0.00% 130.71% 0.00% 100.00%
Div Payout % 191.59 % - % 609.34 % - % 152.85 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.35% 0.00% 398.65% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,574,606 54,587,875 57,981,810 57,382,980 58,498,181 57,696,331 57,716,936 -3.67%
  QoQ % -0.02% -5.85% 1.04% -1.91% 1.39% -0.04% -
  Horiz. % 94.56% 94.58% 100.46% 99.42% 101.35% 99.96% 100.00%
NOSH 5,689,418 5,686,888 5,686,888 5,686,888 5,686,888 5,686,888 5,674,992 0.17%
  QoQ % 0.04% 0.00% 0.00% 0.00% 0.00% 0.21% -
  Horiz. % 100.25% 100.21% 100.21% 100.21% 100.21% 100.21% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.21 % 6.32 % 4.80 % 9.57 % 8.78 % 11.49 % -1.21 % -
  QoQ % -1.74% 31.67% -49.84% 9.00% -23.59% 1,049.59% -
  Horiz. % -513.22% -522.31% -396.69% -790.91% -725.62% -949.59% 100.00%
ROE 1.20 % 1.32 % 1.13 % 2.10 % 1.91 % 2.70 % -0.23 % -
  QoQ % -9.09% 16.81% -46.19% 9.95% -29.26% 1,273.91% -
  Horiz. % -521.74% -573.91% -491.30% -913.04% -830.43% -1,173.91% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 191.42 204.94 214.13 222.30 226.42 232.90 221.09 -9.17%
  QoQ % -6.60% -4.29% -3.68% -1.82% -2.78% 5.34% -
  Horiz. % 86.58% 92.70% 96.85% 100.55% 102.41% 105.34% 100.00%
EPS 11.48 12.62 11.49 21.15 19.63 27.38 -2.37 -
  QoQ % -9.03% 9.83% -45.67% 7.74% -28.31% 1,255.27% -
  Horiz. % -484.39% -532.49% -484.81% -892.41% -828.27% -1,155.27% 100.00%
DPS 22.00 0.00 70.00 0.00 30.00 0.00 23.00 -2.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.65% 0.00% 304.35% 0.00% 130.43% 0.00% 100.00%
NAPS 9.5923 9.5989 10.1957 10.0904 10.2865 10.1455 10.1704 -3.83%
  QoQ % -0.07% -5.85% 1.04% -1.91% 1.39% -0.24% -
  Horiz. % 94.32% 94.38% 100.25% 99.21% 101.14% 99.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,704,653
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 190.91 204.30 213.46 221.61 225.71 232.18 219.94 -9.01%
  QoQ % -6.55% -4.29% -3.68% -1.82% -2.79% 5.57% -
  Horiz. % 86.80% 92.89% 97.05% 100.76% 102.62% 105.57% 100.00%
EPS 11.45 12.58 11.45 21.09 19.57 27.29 -2.35 -
  QoQ % -8.98% 9.87% -45.71% 7.77% -28.29% 1,261.28% -
  Horiz. % -487.23% -535.32% -487.23% -897.45% -832.77% -1,161.28% 100.00%
DPS 21.94 0.00 69.78 0.00 29.91 0.00 22.88 -2.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.89% 0.00% 304.98% 0.00% 130.73% 0.00% 100.00%
NAPS 9.5667 9.5690 10.1639 10.0590 10.2545 10.1139 10.1175 -3.67%
  QoQ % -0.02% -5.85% 1.04% -1.91% 1.39% -0.04% -
  Horiz. % 94.56% 94.58% 100.46% 99.42% 101.35% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.6200 12.0200 13.2600 13.6400 13.8400 12.6600 13.6000 -
P/RPS 6.07 5.87 6.19 6.14 6.11 5.44 6.15 -0.87%
  QoQ % 3.41% -5.17% 0.81% 0.49% 12.32% -11.54% -
  Horiz. % 98.70% 95.45% 100.65% 99.84% 99.35% 88.46% 100.00%
P/EPS 101.20 95.22 115.43 64.49 70.51 46.25 -574.68 -
  QoQ % 6.28% -17.51% 78.99% -8.54% 52.45% 108.05% -
  Horiz. % -17.61% -16.57% -20.09% -11.22% -12.27% -8.05% 100.00%
EY 0.99 1.05 0.87 1.55 1.42 2.16 -0.17 -
  QoQ % -5.71% 20.69% -43.87% 9.15% -34.26% 1,370.59% -
  Horiz. % -582.35% -617.65% -511.76% -911.76% -835.29% -1,270.59% 100.00%
DY 1.89 0.00 5.28 0.00 2.17 0.00 1.69 7.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.83% 0.00% 312.43% 0.00% 128.40% 0.00% 100.00%
P/NAPS 1.21 1.25 1.30 1.35 1.35 1.25 1.34 -6.58%
  QoQ % -3.20% -3.85% -3.70% 0.00% 8.00% -6.72% -
  Horiz. % 90.30% 93.28% 97.01% 100.75% 100.75% 93.28% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 28/02/20 27/11/19 30/08/19 28/05/19 28/02/19 -
Price 10.8600 11.9200 12.1000 13.5600 13.9600 11.6600 13.4200 -
P/RPS 5.67 5.82 5.65 6.10 6.17 5.01 6.07 -4.45%
  QoQ % -2.58% 3.01% -7.38% -1.13% 23.15% -17.46% -
  Horiz. % 93.41% 95.88% 93.08% 100.49% 101.65% 82.54% 100.00%
P/EPS 94.58 94.43 105.33 64.11 71.12 42.59 -567.08 -
  QoQ % 0.16% -10.35% 64.30% -9.86% 66.99% 107.51% -
  Horiz. % -16.68% -16.65% -18.57% -11.31% -12.54% -7.51% 100.00%
EY 1.06 1.06 0.95 1.56 1.41 2.35 -0.18 -
  QoQ % 0.00% 11.58% -39.10% 10.64% -40.00% 1,405.56% -
  Horiz. % -588.89% -588.89% -527.78% -866.67% -783.33% -1,305.56% 100.00%
DY 2.03 0.00 5.79 0.00 2.15 0.00 1.71 12.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.71% 0.00% 338.60% 0.00% 125.73% 0.00% 100.00%
P/NAPS 1.13 1.24 1.19 1.34 1.36 1.15 1.32 -9.85%
  QoQ % -8.87% 4.20% -11.19% -1.47% 18.26% -12.88% -
  Horiz. % 85.61% 93.94% 90.15% 101.52% 103.03% 87.12% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS