[TENAGA] YoY Annual (Unaudited) Result on 31-Aug-2015 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 15,827,100 47,416,900 44,531,500 43,286,800 42,792,400 37,130,700 35,848,400 -14.20%
PBT 2,979,300 8,281,800 8,066,800 7,133,700 7,114,700 5,925,100 5,821,100 -11.79%
Tax -235,400 -1,369,700 -746,000 -1,072,800 -687,900 -542,300 -1,402,000 -28.41%
NP 2,743,900 6,912,100 7,320,800 6,060,900 6,426,800 5,382,800 4,419,100 -8.54%
-
NP to SH 2,755,700 6,904,000 7,367,600 6,118,400 6,467,000 5,356,200 4,410,500 -8.43%
-
Tax Rate 7.90% 16.54% 9.25% 15.04% 9.67% 9.15% 24.08% -
Total Cost 13,083,200 40,504,800 37,210,700 37,225,900 36,365,600 31,747,900 31,429,300 -15.14%
-
Net Worth 57,155,513 57,110,793 52,388,685 47,210,047 43,224,325 37,215,604 34,659,433 9.82%
Dividend
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 1,212,063 3,451,999 1,805,922 1,636,690 1,636,643 1,393,008 1,097,758 1.87%
Div Payout % 43.98% 50.00% 24.51% 26.75% 25.31% 26.01% 24.89% -
Equity
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 57,155,513 57,110,793 52,388,685 47,210,047 43,224,325 37,215,604 34,659,433 9.82%
NOSH 5,665,986 5,659,016 5,643,508 5,643,759 5,643,599 5,572,032 5,464,202 0.68%
Ratio Analysis
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 17.34% 14.58% 16.44% 14.00% 15.02% 14.50% 12.33% -
ROE 4.82% 12.09% 14.06% 12.96% 14.96% 14.39% 12.73% -
Per Share
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 279.57 837.90 789.07 766.99 758.25 666.38 656.06 -14.77%
EPS 48.68 122.00 130.55 108.41 114.59 96.13 80.71 -9.03%
DPS 21.41 61.00 32.00 29.00 29.00 25.00 20.09 1.19%
NAPS 10.096 10.092 9.283 8.365 7.659 6.679 6.343 9.09%
Adjusted Per Share Value based on latest NOSH - 5,641,924
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 272.27 815.71 766.07 744.66 736.16 638.76 616.70 -14.20%
EPS 47.41 118.77 126.74 105.25 111.25 92.14 75.87 -8.43%
DPS 20.85 59.38 31.07 28.16 28.16 23.96 18.88 1.87%
NAPS 9.8324 9.8248 9.0124 8.1215 7.4359 6.4022 5.9625 9.82%
Price Multiplier on Financial Quarter End Date
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 29/12/17 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 15.26 14.28 14.74 11.18 12.38 8.73 6.84 -
P/RPS 5.46 1.70 1.87 1.46 1.63 1.31 1.04 36.43%
P/EPS 31.35 11.70 11.29 10.31 10.80 9.08 8.47 27.78%
EY 3.19 8.54 8.86 9.70 9.26 11.01 11.80 -21.73%
DY 1.40 4.27 2.17 2.59 2.34 2.86 2.94 -12.97%
P/NAPS 1.51 1.41 1.59 1.34 1.62 1.31 1.08 6.48%
Price Multiplier on Announcement Date
31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 28/02/18 26/10/17 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 -
Price 15.70 14.34 14.32 12.66 13.36 9.43 6.95 -
P/RPS 5.62 1.71 1.81 1.65 1.76 1.42 1.06 36.69%
P/EPS 32.25 11.75 10.97 11.68 11.66 9.81 8.61 28.07%
EY 3.10 8.51 9.12 8.56 8.58 10.19 11.61 -21.91%
DY 1.36 4.25 2.23 2.29 2.17 2.65 2.89 -13.17%
P/NAPS 1.56 1.42 1.54 1.51 1.74 1.41 1.10 6.76%

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