[TENAGA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 14.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 26,120,800 13,244,800 50,392,500 37,845,700 24,771,900 12,274,000 15,827,100 39.78%
PBT 3,156,400 2,073,600 5,046,600 4,843,900 3,939,300 2,415,400 2,979,300 3.93%
Tax -505,100 -552,400 -1,301,600 -947,300 -554,100 -298,600 -235,400 66.59%
NP 2,651,300 1,521,200 3,745,000 3,896,600 3,385,200 2,116,800 2,743,900 -2.26%
-
NP to SH 2,673,000 1,556,800 3,723,700 3,858,000 3,357,000 2,119,700 2,755,700 -2.01%
-
Tax Rate 16.00% 26.64% 25.79% 19.56% 14.07% 12.36% 7.90% -
Total Cost 23,469,500 11,723,600 46,647,500 33,949,100 21,386,700 10,157,200 13,083,200 47.79%
-
Net Worth 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 1.56%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,706,066 - 3,023,068 1,717,176 1,716,358 - 1,212,063 25.67%
Div Payout % 63.83% - 81.18% 44.51% 51.13% - 43.98% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 1.56%
NOSH 5,686,888 5,686,888 5,686,888 5,678,180 5,678,180 5,665,986 5,665,986 0.24%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.15% 11.49% 7.43% 10.30% 13.67% 17.25% 17.34% -
ROE 4.57% 2.70% 6.45% 6.67% 5.70% 3.67% 4.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 459.32 232.90 887.97 667.14 436.88 216.63 279.57 39.36%
EPS 47.00 27.38 65.62 68.01 59.20 37.41 48.68 -2.32%
DPS 30.00 0.00 53.27 30.27 30.27 0.00 21.41 25.29%
NAPS 10.2865 10.1455 10.1704 10.1997 10.3929 10.2018 10.096 1.25%
Adjusted Per Share Value based on latest NOSH - 5,678,180
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 449.36 227.85 866.90 651.06 426.15 211.15 272.27 39.78%
EPS 45.98 26.78 64.06 66.37 57.75 36.47 47.41 -2.02%
DPS 29.35 0.00 52.01 29.54 29.53 0.00 20.85 25.68%
NAPS 10.0634 9.9255 9.929 9.9539 10.1376 9.9439 9.8324 1.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 13.84 12.66 13.60 15.46 14.64 16.24 15.26 -
P/RPS 3.01 5.44 1.53 2.32 3.35 7.50 5.46 -32.84%
P/EPS 29.45 46.25 20.73 22.73 24.73 43.41 31.35 -4.09%
EY 3.40 2.16 4.82 4.40 4.04 2.30 3.19 4.35%
DY 2.17 0.00 3.92 1.96 2.07 0.00 1.40 34.04%
P/NAPS 1.35 1.25 1.34 1.52 1.41 1.59 1.51 -7.21%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 28/02/19 27/11/18 30/08/18 25/05/18 28/02/18 -
Price 13.96 11.66 13.42 14.72 15.68 15.04 15.70 -
P/RPS 3.04 5.01 1.51 2.21 3.59 6.94 5.62 -33.68%
P/EPS 29.70 42.59 20.45 21.64 26.48 40.20 32.25 -5.35%
EY 3.37 2.35 4.89 4.62 3.78 2.49 3.10 5.74%
DY 2.15 0.00 3.97 2.06 1.93 0.00 1.36 35.82%
P/NAPS 1.36 1.15 1.32 1.44 1.51 1.47 1.56 -8.76%

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