[TENAGA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -27.61%
YoY- 35.13%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 51,683,466 52,241,600 52,979,200 50,392,500 50,460,933 49,543,800 49,096,000 3.48%
PBT 6,270,533 6,312,800 8,294,400 5,046,600 6,458,533 7,878,600 9,661,600 -25.01%
Tax -1,122,666 -1,010,200 -2,209,600 -1,301,600 -1,263,066 -1,108,200 -1,194,400 -4.04%
NP 5,147,866 5,302,600 6,084,800 3,745,000 5,195,466 6,770,400 8,467,200 -28.21%
-
NP to SH 5,167,866 5,346,000 6,227,200 3,723,700 5,144,000 6,714,000 8,478,800 -28.09%
-
Tax Rate 17.90% 16.00% 26.64% 25.79% 19.56% 14.07% 12.36% -
Total Cost 46,535,600 46,939,000 46,894,400 46,647,500 45,265,466 42,773,400 40,628,800 9.46%
-
Net Worth 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 -0.48%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,274,755 3,412,133 - 3,023,068 2,289,568 3,432,716 - -
Div Payout % 44.02% 63.83% - 81.18% 44.51% 51.13% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 57,382,980 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 -0.48%
NOSH 5,686,888 5,686,888 5,686,888 5,686,888 5,678,180 5,678,180 5,665,986 0.24%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.96% 10.15% 11.49% 7.43% 10.30% 13.67% 17.25% -
ROE 9.01% 9.14% 10.79% 6.45% 8.89% 11.39% 14.67% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 908.82 918.63 931.60 887.97 889.51 873.76 866.50 3.22%
EPS 90.88 94.00 109.52 65.62 90.68 118.40 149.64 -28.26%
DPS 40.00 60.00 0.00 53.27 40.36 60.54 0.00 -
NAPS 10.0904 10.2865 10.1455 10.1704 10.1997 10.3929 10.2018 -0.72%
Adjusted Per Share Value based on latest NOSH - 5,686,888
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 889.11 898.71 911.40 866.90 868.08 852.30 844.60 3.47%
EPS 88.90 91.97 107.13 64.06 88.49 115.50 145.86 -28.09%
DPS 39.13 58.70 0.00 52.01 39.39 59.05 0.00 -
NAPS 9.8716 10.0634 9.9255 9.929 9.9539 10.1376 9.9439 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 13.64 13.84 12.66 13.60 15.46 14.64 16.24 -
P/RPS 1.50 1.51 1.36 1.53 1.74 1.68 1.87 -13.65%
P/EPS 15.01 14.72 11.56 20.73 17.05 12.36 10.85 24.13%
EY 6.66 6.79 8.65 4.82 5.87 8.09 9.21 -19.41%
DY 2.93 4.34 0.00 3.92 2.61 4.14 0.00 -
P/NAPS 1.35 1.35 1.25 1.34 1.52 1.41 1.59 -10.32%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 30/08/19 28/05/19 28/02/19 27/11/18 30/08/18 25/05/18 -
Price 13.56 13.96 11.66 13.42 14.72 15.68 15.04 -
P/RPS 1.49 1.52 1.25 1.51 1.65 1.79 1.74 -9.81%
P/EPS 14.92 14.85 10.65 20.45 16.23 13.24 10.05 30.10%
EY 6.70 6.73 9.39 4.89 6.16 7.55 9.95 -23.15%
DY 2.95 4.30 0.00 3.97 2.74 3.86 0.00 -
P/NAPS 1.34 1.36 1.15 1.32 1.44 1.51 1.47 -5.98%

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