[TENAGA] QoQ 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- -59.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,876,000 13,244,800 12,546,800 13,073,800 12,497,900 12,274,000 4,220,100 110.79%
PBT 1,082,800 2,073,600 202,700 904,600 1,523,900 2,415,400 759,100 26.79%
Tax 47,300 -552,400 -354,300 -393,200 -255,500 -298,600 -171,900 -
NP 1,130,100 1,521,200 -151,600 511,400 1,268,400 2,116,800 587,200 54.90%
-
NP to SH 1,116,200 1,556,800 -134,300 501,000 1,237,300 2,119,700 603,900 50.77%
-
Tax Rate -4.37% 26.64% 174.79% 43.47% 16.77% 12.36% 22.65% -
Total Cost 11,745,900 11,723,600 12,698,400 12,562,400 11,229,500 10,157,200 3,632,900 119.12%
-
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 - 1,305,248 - 1,716,358 - 1,212,063 25.67%
Div Payout % 152.85% - 0.00% - 138.72% - 200.71% -
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 8.78% 11.49% -1.21% 3.91% 10.15% 17.25% 13.91% -
ROE 1.91% 2.70% -0.23% 0.87% 2.10% 3.67% 1.06% -
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 226.42 232.90 221.09 230.46 220.42 216.63 74.54 110.16%
EPS 19.63 27.38 -2.37 8.83 21.82 37.41 10.67 50.31%
DPS 30.00 0.00 23.00 0.00 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 221.51 227.85 215.84 224.91 215.00 211.15 72.60 110.79%
EPS 19.20 26.78 -2.31 8.62 21.29 36.47 10.39 50.75%
DPS 29.35 0.00 22.45 0.00 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 6.11 5.44 6.15 6.71 6.64 7.50 20.47 -55.43%
P/EPS 70.51 46.25 -574.68 175.05 67.09 43.41 143.05 -37.68%
EY 1.42 2.16 -0.17 0.57 1.49 2.30 0.70 60.45%
DY 2.17 0.00 1.69 0.00 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 6.17 5.01 6.07 6.39 7.11 6.94 21.06 -55.98%
P/EPS 71.12 42.59 -567.08 166.68 71.86 40.20 147.18 -38.50%
EY 1.41 2.35 -0.18 0.60 1.39 2.49 0.68 62.82%
DY 2.15 0.00 1.71 0.00 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