Highlights

[TENAGA] YoY Quarter Result on 2020-06-30 [#2]

Stock [TENAGA]: TENAGA NASIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -9.00%    YoY -     -41.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Revenue 10,890,800 12,876,000 12,497,900 0 11,162,300 10,489,300 10,610,000 0.49%
  YoY % -15.42% 3.03% 0.00% 0.00% 6.42% -1.14% -
  Horiz. % 102.65% 121.36% 117.79% 0.00% 105.21% 98.86% 100.00%
PBT 1,044,700 1,082,800 1,523,900 0 1,699,600 1,499,400 2,365,500 -14.19%
  YoY % -3.52% -28.95% 0.00% 0.00% 13.35% -36.61% -
  Horiz. % 44.16% 45.77% 64.42% 0.00% 71.85% 63.39% 100.00%
Tax -368,700 47,300 -255,500 0 -259,200 -184,400 -231,800 9.08%
  YoY % -879.49% 118.51% 0.00% 0.00% -40.56% 20.45% -
  Horiz. % 159.06% -20.41% 110.22% -0.00% 111.82% 79.55% 100.00%
NP 676,000 1,130,100 1,268,400 0 1,440,400 1,315,000 2,133,700 -19.37%
  YoY % -40.18% -10.90% 0.00% 0.00% 9.54% -38.37% -
  Horiz. % 31.68% 52.96% 59.45% 0.00% 67.51% 61.63% 100.00%
NP to SH 653,300 1,116,200 1,237,300 0 1,481,900 1,320,700 2,156,200 -20.04%
  YoY % -41.47% -9.79% 0.00% 0.00% 12.21% -38.75% -
  Horiz. % 30.30% 51.77% 57.38% 0.00% 68.73% 61.25% 100.00%
Tax Rate 35.29 % -4.37 % 16.77 % - % 15.25 % 12.30 % 9.80 % 27.12%
  YoY % 907.55% -126.06% 0.00% 0.00% 23.98% 25.51% -
  Horiz. % 360.10% -44.59% 171.12% 0.00% 155.61% 125.51% 100.00%
Total Cost 10,214,800 11,745,900 11,229,500 0 9,721,900 9,174,300 8,476,300 3.56%
  YoY % -13.04% 4.60% 0.00% 0.00% 5.97% 8.23% -
  Horiz. % 120.51% 138.57% 132.48% 0.00% 114.70% 108.23% 100.00%
Net Worth 54,574,606 58,498,181 58,929,439 - 54,483,283 49,362,575 46,701,679 2.96%
  YoY % -6.71% -0.73% 0.00% 0.00% 10.37% 5.70% -
  Horiz. % 116.86% 125.26% 126.18% 0.00% 116.66% 105.70% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Div 1,251,671 1,706,066 1,716,358 - 960,804 564,401 564,302 16.09%
  YoY % -26.63% -0.60% 0.00% 0.00% 70.23% 0.02% -
  Horiz. % 221.81% 302.33% 304.16% 0.00% 170.26% 100.02% 100.00%
Div Payout % 191.59 % 152.85 % 138.72 % - % 64.84 % 42.74 % 26.17 % 45.18%
  YoY % 25.35% 10.19% 0.00% 0.00% 51.71% 63.32% -
  Horiz. % 732.10% 584.07% 530.07% 0.00% 247.76% 163.32% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 54,574,606 58,498,181 58,929,439 - 54,483,283 49,362,575 46,701,679 2.96%
  YoY % -6.71% -0.73% 0.00% 0.00% 10.37% 5.70% -
  Horiz. % 116.86% 125.26% 126.18% 0.00% 116.66% 105.70% 100.00%
NOSH 5,689,418 5,686,888 5,670,163 5,658,592 5,651,792 5,644,017 5,643,025 0.15%
  YoY % 0.04% 0.29% 0.20% 0.12% 0.14% 0.02% -
  Horiz. % 100.82% 100.78% 100.48% 100.28% 100.16% 100.02% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 6.21 % 8.78 % 10.15 % - % 12.90 % 12.54 % 20.11 % -19.75%
  YoY % -29.27% -13.50% 0.00% 0.00% 2.87% -37.64% -
  Horiz. % 30.88% 43.66% 50.47% 0.00% 64.15% 62.36% 100.00%
ROE 1.20 % 1.91 % 2.10 % - % 2.72 % 2.68 % 4.62 % -22.31%
  YoY % -37.17% -9.05% 0.00% 0.00% 1.49% -41.99% -
  Horiz. % 25.97% 41.34% 45.45% 0.00% 58.87% 58.01% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
RPS 191.42 226.42 220.42 - 197.50 185.85 188.02 0.34%
  YoY % -15.46% 2.72% 0.00% 0.00% 6.27% -1.15% -
  Horiz. % 101.81% 120.42% 117.23% 0.00% 105.04% 98.85% 100.00%
EPS 11.48 19.63 21.82 0.00 26.22 23.40 38.21 -20.16%
  YoY % -41.52% -10.04% 0.00% 0.00% 12.05% -38.76% -
  Horiz. % 30.04% 51.37% 57.11% 0.00% 68.62% 61.24% 100.00%
DPS 22.00 30.00 30.27 0.00 17.00 10.00 10.00 15.91%
  YoY % -26.67% -0.89% 0.00% 0.00% 70.00% 0.00% -
  Horiz. % 220.00% 300.00% 302.70% 0.00% 170.00% 100.00% 100.00%
NAPS 9.5923 10.2865 10.3929 - 9.6400 8.7460 8.2760 2.80%
  YoY % -6.75% -1.02% 0.00% 0.00% 10.22% 5.68% -
  Horiz. % 115.91% 124.29% 125.58% 0.00% 116.48% 105.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,704,653
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
RPS 190.91 225.71 219.08 - 195.67 183.87 185.99 0.49%
  YoY % -15.42% 3.03% 0.00% 0.00% 6.42% -1.14% -
  Horiz. % 102.65% 121.36% 117.79% 0.00% 105.20% 98.86% 100.00%
EPS 11.45 19.57 21.69 0.00 25.98 23.15 37.80 -20.04%
  YoY % -41.49% -9.77% 0.00% 0.00% 12.22% -38.76% -
  Horiz. % 30.29% 51.77% 57.38% 0.00% 68.73% 61.24% 100.00%
DPS 21.94 29.91 30.09 0.00 16.84 9.89 9.89 16.09%
  YoY % -26.65% -0.60% 0.00% 0.00% 70.27% 0.00% -
  Horiz. % 221.84% 302.43% 304.25% 0.00% 170.27% 100.00% 100.00%
NAPS 9.5667 10.2545 10.3301 - 9.5507 8.6530 8.1866 2.96%
  YoY % -6.71% -0.73% 0.00% 0.00% 10.37% 5.70% -
  Horiz. % 116.86% 125.26% 126.18% 0.00% 116.66% 105.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 27/02/15 -
Price 11.6200 13.8400 14.6400 14.1400 13.5400 13.1200 14.7200 -
P/RPS 6.07 6.11 6.64 0.00 6.86 7.06 7.83 -4.66%
  YoY % -0.65% -7.98% 0.00% 0.00% -2.83% -9.83% -
  Horiz. % 77.52% 78.03% 84.80% 0.00% 87.61% 90.17% 100.00%
P/EPS 101.20 70.51 67.09 0.00 51.64 56.07 38.52 19.83%
  YoY % 43.53% 5.10% 0.00% 0.00% -7.90% 45.56% -
  Horiz. % 262.72% 183.05% 174.17% 0.00% 134.06% 145.56% 100.00%
EY 0.99 1.42 1.49 0.00 1.94 1.78 2.60 -16.54%
  YoY % -30.28% -4.70% 0.00% 0.00% 8.99% -31.54% -
  Horiz. % 38.08% 54.62% 57.31% 0.00% 74.62% 68.46% 100.00%
DY 1.89 2.17 2.07 0.00 1.26 0.76 0.68 21.10%
  YoY % -12.90% 4.83% 0.00% 0.00% 65.79% 11.76% -
  Horiz. % 277.94% 319.12% 304.41% 0.00% 185.29% 111.76% 100.00%
P/NAPS 1.21 1.35 1.41 0.00 1.40 1.50 1.78 -6.97%
  YoY % -10.37% -4.26% 0.00% 0.00% -6.67% -15.73% -
  Horiz. % 67.98% 75.84% 79.21% 0.00% 78.65% 84.27% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Date 28/08/20 30/08/19 30/08/18 - 27/04/17 27/04/16 27/04/15 -
Price 10.8600 13.9600 15.6800 0.0000 13.8600 14.4000 14.6000 -
P/RPS 5.67 6.17 7.11 0.00 7.02 7.75 7.77 -5.73%
  YoY % -8.10% -13.22% 0.00% 0.00% -9.42% -0.26% -
  Horiz. % 72.97% 79.41% 91.51% 0.00% 90.35% 99.74% 100.00%
P/EPS 94.58 71.12 71.86 0.00 52.86 61.54 38.21 18.50%
  YoY % 32.99% -1.03% 0.00% 0.00% -14.10% 61.06% -
  Horiz. % 247.53% 186.13% 188.07% 0.00% 138.34% 161.06% 100.00%
EY 1.06 1.41 1.39 0.00 1.89 1.63 2.62 -15.59%
  YoY % -24.82% 1.44% 0.00% 0.00% 15.95% -37.79% -
  Horiz. % 40.46% 53.82% 53.05% 0.00% 72.14% 62.21% 100.00%
DY 2.03 2.15 1.93 0.00 1.23 0.69 0.68 22.73%
  YoY % -5.58% 11.40% 0.00% 0.00% 78.26% 1.47% -
  Horiz. % 298.53% 316.18% 283.82% 0.00% 180.88% 101.47% 100.00%
P/NAPS 1.13 1.36 1.51 0.00 1.44 1.65 1.76 -7.96%
  YoY % -16.91% -9.93% 0.00% 0.00% -12.73% -6.25% -
  Horiz. % 64.20% 77.27% 85.80% 0.00% 81.82% 93.75% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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