[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2016

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016
Profit Trend
QoQ- 41.74%
YoY- 32.12%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 46,604,133 0 44,807,800 67,449,600 44,531,500 44,393,066 42,332,200 7.98%
PBT 8,172,533 0 7,389,600 11,971,200 8,066,800 8,259,333 7,325,400 9.13%
Tax -1,269,066 0 -931,800 -1,240,200 -746,000 -813,466 -771,000 48.88%
NP 6,903,466 0 6,457,800 10,731,000 7,320,800 7,445,866 6,554,400 4.23%
-
NP to SH 6,913,066 0 6,444,800 10,443,000 7,367,600 7,473,866 6,593,400 3.85%
-
Tax Rate 15.53% - 12.61% 10.36% 9.25% 9.85% 10.53% -
Total Cost 39,700,666 0 38,350,000 56,718,600 37,210,700 36,947,200 35,777,800 8.66%
-
Net Worth 55,356,592 0 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 9.58%
Dividend
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 1,282,712 - 1,921,796 - 1,805,922 752,503 1,128,813 10.74%
Div Payout % 18.55% - 29.82% - 24.51% 10.07% 17.12% -
Equity
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 55,356,592 0 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 9.58%
NOSH 5,659,026 5,652,341 5,652,341 5,652,809 5,643,508 5,643,777 5,644,067 0.21%
Ratio Analysis
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 14.81% 0.00% 14.41% 15.91% 16.44% 16.77% 15.48% -
ROE 12.49% 0.00% 11.83% 19.22% 14.06% 14.63% 13.36% -
Per Share
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 823.54 0.00 792.73 1,193.21 789.07 786.58 750.03 7.75%
EPS 122.16 0.00 114.02 184.74 130.55 132.43 116.82 3.63%
DPS 22.67 0.00 34.00 0.00 32.00 13.33 20.00 10.52%
NAPS 9.782 0.00 9.64 9.612 9.283 9.051 8.746 9.35%
Adjusted Per Share Value based on latest NOSH - 5,652,809
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 801.73 0.00 770.83 1,160.33 766.07 763.69 728.24 7.98%
EPS 118.93 0.00 110.87 179.65 126.74 128.57 113.43 3.85%
DPS 22.07 0.00 33.06 0.00 31.07 12.95 19.42 10.75%
NAPS 9.523 0.00 9.3737 9.3472 9.0124 8.7876 8.4919 9.58%
Price Multiplier on Financial Quarter End Date
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 31/05/17 31/03/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 13.78 13.72 13.54 14.04 14.74 13.98 13.12 -
P/RPS 1.67 0.00 1.71 1.18 1.87 1.78 1.75 -3.66%
P/EPS 11.28 0.00 11.88 7.60 11.29 10.56 11.23 0.35%
EY 8.87 0.00 8.42 13.16 8.86 9.47 8.90 -0.26%
DY 1.64 0.00 2.51 0.00 2.17 0.95 1.52 6.25%
P/NAPS 1.41 0.00 1.40 1.46 1.59 1.54 1.50 -4.82%
Price Multiplier on Announcement Date
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 27/07/17 - 27/04/17 24/01/17 27/10/16 28/07/16 27/04/16 -
Price 14.24 0.00 13.86 13.88 14.32 14.32 14.40 -
P/RPS 1.73 0.00 1.75 1.16 1.81 1.82 1.92 -7.98%
P/EPS 11.66 0.00 12.16 7.51 10.97 10.81 12.33 -4.36%
EY 8.58 0.00 8.23 13.31 9.12 9.25 8.11 4.60%
DY 1.59 0.00 2.45 0.00 2.23 0.93 1.39 11.33%
P/NAPS 1.46 0.00 1.44 1.44 1.54 1.58 1.65 -9.30%

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