[TENAGA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 47,416,900 0 46,604,133 0 44,807,800 67,449,600 44,531,500 6.47%
PBT 8,281,800 0 8,172,533 0 7,389,600 11,971,200 8,066,800 2.66%
Tax -1,369,700 0 -1,269,066 0 -931,800 -1,240,200 -746,000 83.60%
NP 6,912,100 0 6,903,466 0 6,457,800 10,731,000 7,320,800 -5.58%
-
NP to SH 6,904,000 0 6,913,066 0 6,444,800 10,443,000 7,367,600 -6.29%
-
Tax Rate 16.54% - 15.53% - 12.61% 10.36% 9.25% -
Total Cost 40,504,800 0 39,700,666 0 38,350,000 56,718,600 37,210,700 8.85%
-
Net Worth 57,110,793 0 55,356,592 0 54,488,577 54,334,804 52,388,685 9.01%
Dividend
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
Div 3,451,999 - 1,282,712 - 1,921,796 - 1,805,922 91.14%
Div Payout % 50.00% - 18.55% - 29.82% - 24.51% -
Equity
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 57,110,793 0 55,356,592 0 54,488,577 54,334,804 52,388,685 9.01%
NOSH 5,659,016 5,659,026 5,659,026 5,652,341 5,652,341 5,652,809 5,643,508 0.27%
Ratio Analysis
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 14.58% 0.00% 14.81% 0.00% 14.41% 15.91% 16.44% -
ROE 12.09% 0.00% 12.49% 0.00% 11.83% 19.22% 14.06% -
Per Share
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 837.90 0.00 823.54 0.00 792.73 1,193.21 789.07 6.18%
EPS 122.00 0.00 122.16 0.00 114.02 184.74 130.55 -6.54%
DPS 61.00 0.00 22.67 0.00 34.00 0.00 32.00 90.62%
NAPS 10.092 0.00 9.782 0.00 9.64 9.612 9.283 8.71%
Adjusted Per Share Value based on latest NOSH - 5,651,792
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 815.71 0.00 801.73 0.00 770.83 1,160.33 766.07 6.47%
EPS 118.77 0.00 118.93 0.00 110.87 179.65 126.74 -6.28%
DPS 59.38 0.00 22.07 0.00 33.06 0.00 31.07 91.11%
NAPS 9.8248 0.00 9.523 0.00 9.3737 9.3472 9.0124 9.01%
Price Multiplier on Financial Quarter End Date
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 30/08/16 -
Price 14.28 14.14 13.78 13.72 13.54 14.04 14.74 -
P/RPS 1.70 0.00 1.67 0.00 1.71 1.18 1.87 -9.09%
P/EPS 11.70 0.00 11.28 0.00 11.88 7.60 11.29 3.63%
EY 8.54 0.00 8.87 0.00 8.42 13.16 8.86 -3.61%
DY 4.27 0.00 1.64 0.00 2.51 0.00 2.17 96.77%
P/NAPS 1.41 0.00 1.41 0.00 1.40 1.46 1.59 -11.32%
Price Multiplier on Announcement Date
31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/10/17 - 27/07/17 - 27/04/17 24/01/17 27/10/16 -
Price 14.34 0.00 14.24 0.00 13.86 13.88 14.32 -
P/RPS 1.71 0.00 1.73 0.00 1.75 1.16 1.81 -5.52%
P/EPS 11.75 0.00 11.66 0.00 12.16 7.51 10.97 7.11%
EY 8.51 0.00 8.58 0.00 8.23 13.31 9.12 -6.68%
DY 4.25 0.00 1.59 0.00 2.45 0.00 2.23 90.58%
P/NAPS 1.42 0.00 1.46 0.00 1.44 1.44 1.54 -7.79%

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