[TENAGA] QoQ TTM 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- -27.01%
YoY- 21.19%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 51,741,400 51,363,300 50,392,500 42,065,800 40,599,000 40,564,900 40,840,100 17.13%
PBT 4,263,700 4,704,800 5,046,600 5,603,000 6,918,600 7,547,100 7,566,300 -31.84%
Tax -1,252,600 -1,555,400 -1,301,600 -1,119,200 -789,500 -951,900 -1,139,200 6.54%
NP 3,011,100 3,149,400 3,745,000 4,483,800 6,129,100 6,595,200 6,427,100 -39.76%
-
NP to SH 3,039,700 3,160,800 3,723,700 4,461,900 6,112,700 6,594,600 6,437,300 -39.44%
-
Tax Rate 29.38% 33.06% 25.79% 19.98% 11.41% 12.61% 15.06% -
Total Cost 48,730,300 48,213,900 46,647,500 37,582,000 34,469,900 33,969,700 34,413,000 26.18%
-
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 3,011,314 3,021,606 3,021,606 2,928,422 2,928,422 3,702,017 3,702,017 -12.89%
Div Payout % 99.07% 95.60% 81.15% 65.63% 47.91% 56.14% 57.51% -
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 5.82% 6.13% 7.43% 10.66% 15.10% 16.26% 15.74% -
ROE 5.20% 5.48% 6.45% 7.71% 10.37% 11.41% 11.26% -
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 909.84 903.19 887.97 741.53 716.01 715.94 721.40 16.78%
EPS 53.45 55.58 65.62 78.65 107.80 116.39 113.71 -39.62%
DPS 53.00 53.27 53.27 51.68 51.68 65.41 65.41 -13.11%
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 890.11 883.60 866.90 723.66 698.42 697.84 702.57 17.13%
EPS 52.29 54.38 64.06 76.76 105.16 113.45 110.74 -39.44%
DPS 51.80 51.98 51.98 50.38 50.38 63.69 63.69 -12.90%
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 1.52 1.40 1.53 2.08 2.04 2.27 2.12 -19.94%
P/EPS 25.89 22.78 20.73 19.66 13.58 13.95 13.42 55.15%
EY 3.86 4.39 4.82 5.09 7.36 7.17 7.45 -35.56%
DY 3.83 4.21 3.92 3.34 3.53 4.03 4.29 -7.30%
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 1.53 1.29 1.51 1.99 2.19 2.10 2.18 -21.07%
P/EPS 26.12 20.98 20.45 18.72 14.54 12.92 13.81 53.11%
EY 3.83 4.77 4.89 5.34 6.88 7.74 7.24 -34.66%
DY 3.80 4.57 3.97 3.51 3.30 4.35 4.17 -6.02%
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