[TENAGA] QoQ Quarter Result on 28-Feb-2015 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -8.32%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 10,676,800 11,744,000 9,905,700 10,610,000 11,027,100 11,723,400 11,499,900 -4.82%
PBT 2,163,300 1,412,500 734,900 2,365,500 2,620,800 2,309,800 1,870,100 10.18%
Tax -201,100 -602,900 31,700 -231,800 -269,800 -987,800 -231,000 -8.81%
NP 1,962,200 809,600 766,600 2,133,700 2,351,000 1,322,000 1,639,100 12.73%
-
NP to SH 1,976,000 820,900 789,400 2,156,200 2,351,900 1,355,900 1,626,900 13.82%
-
Tax Rate 9.30% 42.68% -4.31% 9.80% 10.29% 42.77% 12.35% -
Total Cost 8,714,600 10,934,400 9,139,100 8,476,300 8,676,100 10,401,400 9,860,800 -7.90%
-
Net Worth 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 43,216,136 33,860,112 28.22%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 1,071,965 - 564,302 - 1,072,080 - -
Div Payout % - 130.58% - 26.17% - 79.07% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 43,216,136 33,860,112 28.22%
NOSH 5,644,101 5,641,924 5,642,601 5,643,025 5,644,108 5,642,530 5,643,352 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 18.38% 6.89% 7.74% 20.11% 21.32% 11.28% 14.25% -
ROE 4.02% 1.74% 1.69% 4.62% 5.16% 3.14% 4.80% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 189.17 208.16 175.55 188.02 195.37 207.77 203.78 -4.83%
EPS 35.01 14.55 13.99 38.21 41.67 24.03 28.83 13.80%
DPS 0.00 19.00 0.00 10.00 0.00 19.00 0.00 -
NAPS 8.714 8.365 8.2801 8.276 8.08 7.659 6.00 28.21%
Adjusted Per Share Value based on latest NOSH - 5,643,025
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 183.67 202.03 170.41 182.52 189.70 201.68 197.83 -4.82%
EPS 33.99 14.12 13.58 37.09 40.46 23.33 27.99 13.81%
DPS 0.00 18.44 0.00 9.71 0.00 18.44 0.00 -
NAPS 8.4609 8.1189 8.0375 8.0341 7.8453 7.4345 5.8249 28.22%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 13.36 11.18 13.36 14.72 14.26 12.38 12.06 -
P/RPS 7.06 5.37 7.61 7.83 7.30 5.96 5.92 12.44%
P/EPS 38.16 76.84 95.50 38.52 34.22 51.52 41.83 -5.93%
EY 2.62 1.30 1.05 2.60 2.92 1.94 2.39 6.31%
DY 0.00 1.70 0.00 0.68 0.00 1.53 0.00 -
P/NAPS 1.53 1.34 1.61 1.78 1.76 1.62 2.01 -16.61%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 29/10/15 30/07/15 27/04/15 22/01/15 31/10/14 16/07/14 -
Price 13.20 12.66 12.12 14.60 14.52 13.36 12.46 -
P/RPS 6.98 6.08 6.90 7.77 7.43 6.43 6.11 9.27%
P/EPS 37.70 87.01 86.63 38.21 34.85 55.60 43.22 -8.69%
EY 2.65 1.15 1.15 2.62 2.87 1.80 2.31 9.57%
DY 0.00 1.50 0.00 0.68 0.00 1.42 0.00 -
P/NAPS 1.51 1.51 1.46 1.76 1.80 1.74 2.08 -19.20%

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