[TENAGA] QoQ TTM Result on 31-May-2017 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 39.37%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
Revenue 25,013,000 47,416,900 23,711,500 46,189,800 33,640,600 45,769,300 45,096,300 -50.72%
PBT 4,587,000 8,281,800 4,134,200 8,001,700 5,567,100 8,098,900 7,898,700 -47.92%
Tax -903,800 -1,369,700 -745,100 -1,087,700 -601,800 -826,400 -751,600 24.78%
NP 3,683,200 6,912,100 3,389,100 6,914,000 4,965,300 7,272,500 7,147,100 -54.88%
-
NP to SH 3,681,600 6,904,000 3,444,300 6,947,000 4,984,600 7,293,300 7,132,100 -54.79%
-
Tax Rate 19.70% 16.54% 18.02% 13.59% 10.81% 10.20% 9.52% -
Total Cost 21,329,800 40,504,800 20,322,400 39,275,800 28,675,300 38,496,800 37,949,200 -49.93%
-
Net Worth 0 57,110,490 0 55,352,352 0 54,483,283 54,334,804 -
Dividend
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
Div 2,489,953 3,450,758 960,804 2,202,585 2,202,585 2,202,585 1,806,182 47.03%
Div Payout % 67.63% 49.98% 27.90% 31.71% 44.19% 30.20% 25.32% -
Equity
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
Net Worth 0 57,110,490 0 55,352,352 0 54,483,283 54,334,804 -
NOSH 5,658,986 5,658,986 5,658,592 5,658,592 5,651,792 5,651,792 5,652,809 0.13%
Ratio Analysis
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
NP Margin 14.73% 14.58% 14.29% 14.97% 14.76% 15.89% 15.85% -
ROE 0.00% 12.09% 0.00% 12.55% 0.00% 13.39% 13.13% -
Per Share
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
RPS 442.00 837.90 419.04 816.28 595.22 809.82 797.77 -50.78%
EPS 65.06 122.00 60.87 122.77 88.20 129.04 126.17 -54.85%
DPS 44.00 61.00 17.00 39.00 39.00 39.00 32.00 46.57%
NAPS 0.00 10.092 0.00 9.782 0.00 9.64 9.612 -
Adjusted Per Share Value based on latest NOSH - 5,658,592
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
RPS 430.30 815.71 407.91 794.60 578.72 787.37 775.79 -50.72%
EPS 63.33 118.77 59.25 119.51 85.75 125.47 122.69 -54.79%
DPS 42.83 59.36 16.53 37.89 37.89 37.89 31.07 47.02%
NAPS 0.00 9.8247 0.00 9.5223 0.00 9.3727 9.3472 -
Price Multiplier on Financial Quarter End Date
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
Date 29/09/17 30/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 -
Price 14.32 14.28 14.14 13.78 13.72 13.54 14.04 -
P/RPS 3.24 1.70 3.37 1.69 2.31 1.67 1.76 108.07%
P/EPS 22.01 11.70 23.23 11.22 15.56 10.49 11.13 126.74%
EY 4.54 8.54 4.30 8.91 6.43 9.53 8.99 -55.96%
DY 3.07 4.27 1.20 2.83 2.84 2.88 2.28 42.93%
P/NAPS 0.00 1.41 0.00 1.41 0.00 1.40 1.46 -
Price Multiplier on Announcement Date
30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 30/11/16 CAGR
Date - 26/10/17 - 27/07/17 - 27/04/17 24/01/17 -
Price 0.00 14.34 0.00 14.24 0.00 13.86 13.88 -
P/RPS 0.00 1.71 0.00 1.74 0.00 1.71 1.74 -
P/EPS 0.00 11.75 0.00 11.60 0.00 10.74 11.00 -
EY 0.00 8.51 0.00 8.62 0.00 9.31 9.09 -
DY 0.00 4.25 0.00 2.74 0.00 2.81 2.31 -
P/NAPS 0.00 1.42 0.00 1.46 0.00 1.44 1.44 -

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