T-O (am): 9.55 (08:59:00)
Last updated: 16:59
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 12,915.10 | 816.70 | 809.10 | 6.3% | 26.00 | 14.10 | 32.3% | 17.9% | 9.0% | 7.8% | ||||||||
23 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 19,071.40 | 1,534.20 | 888.90 | 4.7% | 0.00 | 15.50 | 0.4% | 47.0% | 1.9% | 11.4% | ||||||||
30 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 19,140.30 | 1,465.70 | 872.20 | 4.6% | 20.00 | 15.23 | 22.2% | 53.9% | 2.3% | 6.2% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 15,658.50 | 1,532.00 | 893.10 | 5.7% | 0.00 | 15.60 | 0.5% | 36.4% | 1.7% | 6.8% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 15,735.10 | 822.00 | 877.80 | 5.6% | 18.00 | 15.35 | 21.3% | 52.4% | 12.6% | 27.6% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 12,975.40 | 1,236.90 | 1,003.80 | 7.7% | 0.00 | 17.57 | 4.3% | 16.8% | 22.2% | 0.6% | ||||||||
26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 12,441.00 | 1,202.10 | 821.50 | 6.6% | 22.00 | 14.39 | 8.4% | 14.2% | 14.3% | 25.8% | ||||||||
27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 11,478.00 | 1,477.30 | 958.70 | 8.3% | 0.00 | 16.81 | 11.2% | 1.5% | 20.9% | 33.5% | ||||||||
26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 10,324.30 | 891.60 | 1,211.90 | 11.7% | 58.00 | 21.27 | 7.0% | 15.2% | 20.0% | 85.5% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 11,106.40 | 1,282.70 | 1,009.60 | 9.1% | 0.00 | 17.73 | 2.0% | 12.2% | 54.5% | 16.1% | ||||||||
28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 10,890.80 | 1,044.70 | 653.30 | 6.0% | 22.00 | 11.48 | 6.5% | 15.4% | 9.0% | 41.5% | ||||||||
10 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 11,654.50 | 1,016.40 | 717.90 | 6.2% | 0.00 | 12.62 | 4.3% | 12.0% | 9.9% | 53.9% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 12,177.10 | 774.80 | 653.30 | 5.4% | 70.00 | 11.49 | 3.7% | 3.0% | 45.7% | 586.5% | ||||||||
27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 12,641.80 | 1,546.50 | 1,202.90 | 9.5% | 0.00 | 21.15 | 1.8% | 3.3% | 7.8% | 140.1% | ||||||||
30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 12,876.00 | 1,082.80 | 1,116.20 | 8.7% | 30.00 | 19.63 | 2.8% | 3.0% | 28.3% | 9.8% | ||||||||
28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 13,244.80 | 2,073.60 | 1,556.80 | 11.8% | 0.00 | 27.38 | 5.6% | 7.9% | 1259.2% | 26.6% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 12,546.80 | 202.70 | -134.30 | -1.1% | 23.00 | -2.37 | 4.0% | 197.3% | 126.8% | 122.2% | ||||||||
27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 13,073.80 | 904.60 | 501.00 | 3.8% | 0.00 | 8.83 | 4.6% | 12.6% | 59.5% | 76.7% | ||||||||
30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 12,497.90 | 1,523.90 | 1,237.30 | 9.9% | 30.27 | 21.82 | 1.8% | 0.3% | 41.6% | 28.0% | ||||||||
25 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 12,274.00 | 2,415.40 | 2,119.70 | 17.3% | 0.00 | 37.41 | 190.8% | 2.2% | 251.0% | 8.0% | ||||||||
28 Feb 18 | 31 Dec 17 | Other | 31 Dec 17 | 4,220.10 | 759.10 | 603.90 | 14.3% | 21.41 | 10.67 | 63.6% | 62.2% | 71.9% | 59.2% | ||||||||
26 Jan 18 | 30 Nov 17 | Other | 31 Dec 17 | 11,607.00 | 2,220.20 | 2,151.80 | 18.5% | 0.00 | 37.98 | 6.9% | 3.2% | 25.2% | 23.6% | ||||||||
26 Oct 17 | Q4 Aug 17 | 4 | 31 Aug 17 | 12,463.80 | 2,152.40 | 1,719.20 | 13.8% | 44.00 | 30.38 | 0.7% | 10.9% | 12.4% | 2.4% | ||||||||
27 Jul 17 | Q3 May 17 | 3 | 31 Aug 17 | 12,549.20 | 2,434.60 | 1,962.40 | 15.6% | 0.00 | 34.68 | 12.4% | 3.5% | 32.4% | 15.0% | ||||||||
27 Apr 17 | Q2 Feb 17 | 2 | 31 Aug 17 | 11,162.30 | 1,699.60 | 1,481.90 | 13.3% | 17.00 | 26.22 | 0.7% | 6.4% | 14.9% | 12.2% | ||||||||
24 Jan 17 | Q1 Nov 16 | 1 | 31 Aug 17 | 11,241.60 | 1,995.20 | 1,740.50 | 15.5% | 0.00 | 30.79 | 0.0% | 5.3% | 1.2% | 11.9% | ||||||||
27 Oct 16 | Q4 Aug 16 | 4 | 31 Aug 16 | 11,236.70 | 1,872.30 | 1,762.20 | 15.7% | 22.00 | 31.22 | 7.3% | 4.3% | 23.7% | 114.7% | ||||||||
28 Jul 16 | Q3 May 16 | 3 | 31 Aug 16 | 12,128.70 | 2,531.80 | 2,308.70 | 19.0% | 0.00 | 40.91 | 15.6% | 22.4% | 74.8% | 192.5% | ||||||||
27 Apr 16 | Q2 Feb 16 | 2 | 31 Aug 16 | 10,489.30 | 1,499.40 | 1,320.70 | 12.6% | 10.00 | 23.40 | 1.8% | 1.1% | 33.2% | 38.8% | ||||||||
28 Jan 16 | Q1 Nov 15 | 1 | 31 Aug 16 | 10,676.80 | 2,163.30 | 1,976.00 | 18.5% | 0.00 | 35.01 | 9.1% | 3.2% | 140.7% | 16.0% | ||||||||
29 Oct 15 | Q4 Aug 15 | 4 | 31 Aug 15 | 11,744.00 | 1,412.50 | 820.90 | 7.0% | 19.00 | 14.55 | 18.6% | 0.2% | 4.0% | 39.5% | ||||||||
30 Jul 15 | Q3 May 15 | 3 | 31 Aug 15 | 9,905.70 | 734.90 | 789.40 | 8.0% | 0.00 | 13.99 | 6.6% | 13.9% | 63.4% | 53.9% | ||||||||
27 Apr 15 | Q2 Feb 15 | 2 | 31 Aug 15 | 10,610.00 | 2,365.50 | 2,156.20 | 20.3% | 10.00 | 38.21 | 3.8% | 6.0% | 8.3% | 29.1% | ||||||||
22 Jan 15 | 30/11/14 | 1 | 31/08/15 | 11,027.10 | 2,620.80 | 2,351.90 | 21.3% | 0.00 | 41.67 | 5.9% | 15.0% | 73.5% | 35.6% |
EPS | 60.2 sen |
Trailing PE (Sector Median: 12.1) | 15.7 |
PEG | 15.7 |
Altman Z | 380.9 |
Beaver | 0.065 |
Current Ratio | -1.2 |
Debt-Equity (DE) Ratio | 2.48 |
FCF Yield | 0.0 % |
Revenue QoQ | -32.28 % |
Revenue YoY | -17.92% |
Profit QoQ | -8.98 % |
Profit YoY | -7.83 % |
Profit Margin (Sector Median: 9.1) | 5.19 % |
ROE (ROIC: 43855.34) | 5918.44 % |
Dividend Per Share (DPS) | 46.0 sen |
Dividend Yield (DY) | 4.86 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 12.1) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 9.1) | |
ROE (ROIC: 44763.27) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 10 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 10.17 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 809.1 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 7833.42 |
Expected Revenue (M) | 89524.75 |
Expected Growth (%) | 16.0 |
DATO' ASRI BIN HAMIDIN @ HAMIDON added 10000.0 units announced on 26 Oct 2021 at ~RM9.71
DATUK SERI AMIR HAMZAH BIN AZIZAN added 5600.0 units announced on 22 Jan 2021 at ~RM9.78
DATUK SERI AMIR HAMZAH BIN AZIZAN added 10000.0 units announced on 03 Nov 2020 at ~RM9.54
Market Cap: 54481 M.
Number of Shares: 5753 M.
Adjusted Float: 44.0%.
Stock highly correlated with
EWINT (88%)
TNLOGIS (88%)
ASIAPAC (87%)
UTILITIES (87%)
Tenaga Nasional Berhad is engaged in the generation, transmission and distribution of electricity in Malaysia. The company primarily operates thermal and hydro power plants. It also manages and operates a transmission network that is also interconnected to Thailand and Singapore. In addition, the company manufactures transformers, high-voltage switchgears and cables, and is involved in the provision of professional consultancy services. The company was founded in 1949 and is headquartered in Kuala Lumpur, Malaysia.
Sectors: Power Utilities, Trading & Services, Green Tech, F4GBM, F4GBM Shariah, MSCI, FBMKLCI, Utilities, Electricity, LSS4
Code: 5347
Website: https://www.tnb.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 21-Mar-2022
Shareholder | Value (M) |
---|---|
Khazanah Nasional Berhad | 13784.27 |
Employees Provident Fund Board | 7835.67 |
Amanah Saham Bumiputera | 5276.2 |
Kumpulan Wang Persaraan (Diperbadankan) | 3654.84 |
Permodalan Nasional Berhad | 1474.95 |
Amanah Saham Malaysia 2 - Wawasan | 965.22 |
Amanah Saham Malaysia | 867.62 |
Great Eastern Life Assurance (Malaysia) Berhad | 629.02 |
Prulink Equity Fund | 531.42 |
Vanguard Emerging Markets Stock Index Fund | 515.15 |
Vanguard Total International Stock Index Fund | 482.61 |
Lembaga Tabung Haji | 450.08 |
Amanah Saham Bumiputera 2 | 428.39 |
Maybank Trustees Berhad For Public Ittikal Fund | 406.7 |
State Street Bank & Trust Company | 395.85 |
Amanah Saham Malaysia 3 | 363.31 |
Amanah Saham Bumiputera 3 - Didik | 347.05 |
Employees Provident Fund Board (Nomura) | 325.36 |
Pertubuhan Keselamatan Sosial | 303.67 |
Public Islamic Dividend Fund | 298.24 |
Public Ittikal Sequel Fund | 222.33 |
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II | 195.21 |
Public Islamic Equity Fund | 189.79 |
The Prudential Assurance Company Limited | 178.95 |
Takafulink Dana Ekuiti | 173.52 |
People’s Bank Of China | 151.83 |
Public Islamic Select Enterprises Fund | 140.99 |
Blackrock Institutional Trust Company, N.A. Investment Funds | 130.14 |