[TENAGA] QoQ Quarter Result on 30-Nov-2015 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- 140.71%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 11,236,700 12,128,700 10,489,300 10,676,800 11,744,000 9,905,700 10,610,000 3.88%
PBT 1,872,300 2,531,800 1,499,400 2,163,300 1,412,500 734,900 2,365,500 -14.37%
Tax -135,900 -224,600 -184,400 -201,100 -602,900 31,700 -231,800 -29.83%
NP 1,736,400 2,307,200 1,315,000 1,962,200 809,600 766,600 2,133,700 -12.78%
-
NP to SH 1,762,200 2,308,700 1,320,700 1,976,000 820,900 789,400 2,156,200 -12.53%
-
Tax Rate 7.26% 8.87% 12.30% 9.30% 42.68% -4.31% 9.80% -
Total Cost 9,500,300 9,821,500 9,174,300 8,714,600 10,934,400 9,139,100 8,476,300 7.86%
-
Net Worth 52,397,511 51,078,081 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 7.93%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 1,241,780 - 564,401 - 1,071,965 - 564,302 68.77%
Div Payout % 70.47% - 42.74% - 130.58% - 26.17% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 52,397,511 51,078,081 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 7.93%
NOSH 5,644,458 5,643,363 5,644,017 5,644,101 5,641,924 5,642,601 5,643,025 0.01%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 15.45% 19.02% 12.54% 18.38% 6.89% 7.74% 20.11% -
ROE 3.36% 4.52% 2.68% 4.02% 1.74% 1.69% 4.62% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 199.07 214.92 185.85 189.17 208.16 175.55 188.02 3.86%
EPS 31.22 40.91 23.40 35.01 14.55 13.99 38.21 -12.54%
DPS 22.00 0.00 10.00 0.00 19.00 0.00 10.00 68.75%
NAPS 9.283 9.051 8.746 8.714 8.365 8.2801 8.276 7.91%
Adjusted Per Share Value based on latest NOSH - 5,644,101
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 193.84 209.23 180.95 184.18 202.59 170.88 183.03 3.88%
EPS 30.40 39.83 22.78 34.09 14.16 13.62 37.20 -12.53%
DPS 21.42 0.00 9.74 0.00 18.49 0.00 9.73 68.82%
NAPS 9.0388 8.8112 8.5153 8.4843 8.1413 8.0597 8.0563 7.93%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 14.74 13.98 13.12 13.36 11.18 13.36 14.72 -
P/RPS 7.40 6.50 7.06 7.06 5.37 7.61 7.83 -3.67%
P/EPS 47.21 34.17 56.07 38.16 76.84 95.50 38.52 14.45%
EY 2.12 2.93 1.78 2.62 1.30 1.05 2.60 -12.66%
DY 1.49 0.00 0.76 0.00 1.70 0.00 0.68 68.30%
P/NAPS 1.59 1.54 1.50 1.53 1.34 1.61 1.78 -7.21%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 28/07/16 27/04/16 28/01/16 29/10/15 30/07/15 27/04/15 -
Price 14.32 14.32 14.40 13.20 12.66 12.12 14.60 -
P/RPS 7.19 6.66 7.75 6.98 6.08 6.90 7.77 -5.01%
P/EPS 45.87 35.00 61.54 37.70 87.01 86.63 38.21 12.89%
EY 2.18 2.86 1.63 2.65 1.15 1.15 2.62 -11.48%
DY 1.54 0.00 0.69 0.00 1.50 0.00 0.68 72.02%
P/NAPS 1.54 1.58 1.65 1.51 1.51 1.46 1.76 -8.48%

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