[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2014 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 45.47%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 43,286,800 42,057,066 43,274,200 44,108,400 42,792,400 41,425,333 39,138,200 6.92%
PBT 7,133,700 7,628,266 9,972,600 10,483,200 7,114,700 6,406,533 5,869,600 13.84%
Tax -1,072,800 -626,533 -1,003,200 -1,079,200 -687,900 399,866 1,061,800 -
NP 6,060,900 7,001,733 8,969,400 9,404,000 6,426,800 6,806,400 6,931,400 -8.53%
-
NP to SH 6,118,400 7,063,333 9,016,200 9,407,600 6,467,000 6,814,800 6,968,400 -8.28%
-
Tax Rate 15.04% 8.21% 10.06% 10.29% 9.67% -6.24% -18.09% -
Total Cost 37,225,900 35,055,333 34,304,800 34,704,400 36,365,600 34,618,933 32,206,800 10.10%
-
Net Worth 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 33,863,748 24.72%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 1,636,690 752,459 1,128,718 - 1,636,643 752,500 1,128,791 28.01%
Div Payout % 26.75% 10.65% 12.52% - 25.31% 11.04% 16.20% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 33,863,748 24.72%
NOSH 5,643,759 5,643,442 5,643,590 5,644,108 5,643,599 5,643,755 5,643,958 -0.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 14.00% 16.65% 20.73% 21.32% 15.02% 16.43% 17.71% -
ROE 12.96% 15.12% 19.30% 20.63% 14.96% 20.12% 20.58% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 766.99 745.24 766.78 781.49 758.25 734.00 693.45 6.93%
EPS 108.41 125.16 159.76 166.68 114.59 120.75 123.48 -8.28%
DPS 29.00 13.33 20.00 0.00 29.00 13.33 20.00 28.02%
NAPS 8.365 8.2801 8.276 8.08 7.659 6.00 6.00 24.72%
Adjusted Per Share Value based on latest NOSH - 5,644,108
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 744.66 723.51 744.45 758.80 736.16 712.64 673.29 6.92%
EPS 105.25 121.51 155.11 161.84 111.25 117.23 119.88 -8.28%
DPS 28.16 12.94 19.42 0.00 28.16 12.95 19.42 28.02%
NAPS 8.1215 8.0387 8.0349 7.8453 7.4359 5.8254 5.8256 24.71%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 11.18 13.36 14.72 14.26 12.38 12.06 12.00 -
P/RPS 1.46 1.79 1.92 1.82 1.63 1.64 1.73 -10.66%
P/EPS 10.31 10.67 9.21 8.56 10.80 9.99 9.72 3.99%
EY 9.70 9.37 10.85 11.69 9.26 10.01 10.29 -3.84%
DY 2.59 1.00 1.36 0.00 2.34 1.11 1.67 33.87%
P/NAPS 1.34 1.61 1.78 1.76 1.62 2.01 2.00 -23.37%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/10/15 30/07/15 27/04/15 22/01/15 31/10/14 16/07/14 24/04/14 -
Price 12.66 12.12 14.60 14.52 13.36 12.46 11.94 -
P/RPS 1.65 1.63 1.90 1.86 1.76 1.70 1.72 -2.72%
P/EPS 11.68 9.68 9.14 8.71 11.66 10.32 9.67 13.37%
EY 8.56 10.33 10.94 11.48 8.58 9.69 10.34 -11.80%
DY 2.29 1.10 1.37 0.00 2.17 1.07 1.68 22.86%
P/NAPS 1.51 1.46 1.76 1.80 1.74 2.08 1.99 -16.76%

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