[TENAGA] QoQ Quarter Result on 31-May-2016 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 74.81%
YoY- 192.46%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 11,162,300 11,241,600 11,236,700 12,128,700 10,489,300 10,676,800 11,744,000 -3.33%
PBT 1,699,600 1,995,200 1,872,300 2,531,800 1,499,400 2,163,300 1,412,500 13.14%
Tax -259,200 -206,700 -135,900 -224,600 -184,400 -201,100 -602,900 -43.06%
NP 1,440,400 1,788,500 1,736,400 2,307,200 1,315,000 1,962,200 809,600 46.87%
-
NP to SH 1,481,900 1,740,500 1,762,200 2,308,700 1,320,700 1,976,000 820,900 48.31%
-
Tax Rate 15.25% 10.36% 7.26% 8.87% 12.30% 9.30% 42.68% -
Total Cost 9,721,900 9,453,100 9,500,300 9,821,500 9,174,300 8,714,600 10,934,400 -7.54%
-
Net Worth 54,483,283 54,334,804 52,397,511 51,078,081 49,362,575 49,182,703 47,194,695 10.05%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 960,804 - 1,241,780 - 564,401 - 1,071,965 -7.04%
Div Payout % 64.84% - 70.47% - 42.74% - 130.58% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 54,483,283 54,334,804 52,397,511 51,078,081 49,362,575 49,182,703 47,194,695 10.05%
NOSH 5,651,792 5,652,809 5,644,458 5,643,363 5,644,017 5,644,101 5,641,924 0.11%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 12.90% 15.91% 15.45% 19.02% 12.54% 18.38% 6.89% -
ROE 2.72% 3.20% 3.36% 4.52% 2.68% 4.02% 1.74% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 197.50 198.87 199.07 214.92 185.85 189.17 208.16 -3.44%
EPS 26.22 30.79 31.22 40.91 23.40 35.01 14.55 48.13%
DPS 17.00 0.00 22.00 0.00 10.00 0.00 19.00 -7.15%
NAPS 9.64 9.612 9.283 9.051 8.746 8.714 8.365 9.92%
Adjusted Per Share Value based on latest NOSH - 5,643,363
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 192.02 193.39 193.30 208.65 180.45 183.67 202.03 -3.33%
EPS 25.49 29.94 30.32 39.72 22.72 33.99 14.12 48.31%
DPS 16.53 0.00 21.36 0.00 9.71 0.00 18.44 -7.03%
NAPS 9.3727 9.3472 9.0139 8.787 8.4918 8.4609 8.1189 10.05%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 13.54 14.04 14.74 13.98 13.12 13.36 11.18 -
P/RPS 6.86 7.06 7.40 6.50 7.06 7.06 5.37 17.75%
P/EPS 51.64 45.60 47.21 34.17 56.07 38.16 76.84 -23.29%
EY 1.94 2.19 2.12 2.93 1.78 2.62 1.30 30.62%
DY 1.26 0.00 1.49 0.00 0.76 0.00 1.70 -18.11%
P/NAPS 1.40 1.46 1.59 1.54 1.50 1.53 1.34 2.96%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 24/01/17 27/10/16 28/07/16 27/04/16 28/01/16 29/10/15 -
Price 13.86 13.88 14.32 14.32 14.40 13.20 12.66 -
P/RPS 7.02 6.98 7.19 6.66 7.75 6.98 6.08 10.06%
P/EPS 52.86 45.08 45.87 35.00 61.54 37.70 87.01 -28.29%
EY 1.89 2.22 2.18 2.86 1.63 2.65 1.15 39.30%
DY 1.23 0.00 1.54 0.00 0.69 0.00 1.50 -12.40%
P/NAPS 1.44 1.44 1.54 1.58 1.65 1.51 1.51 -3.11%

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