[TENAGA] YoY Annualized Quarter Result on 29-Feb-2016 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ- -16.58%
YoY- -26.87%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 49,543,800 0 44,807,800 42,332,200 43,274,200 39,138,200 35,962,000 6.18%
PBT 7,878,600 0 7,389,600 7,325,400 9,972,600 5,869,600 7,215,200 1.66%
Tax -1,108,200 0 -931,800 -771,000 -1,003,200 1,061,800 -1,861,400 -9.25%
NP 6,770,400 0 6,457,800 6,554,400 8,969,400 6,931,400 5,353,800 4.49%
-
NP to SH 6,714,000 0 6,444,800 6,593,400 9,016,200 6,968,400 5,375,200 4.25%
-
Tax Rate 14.07% - 12.61% 10.53% 10.06% -18.09% 25.80% -
Total Cost 42,773,400 0 38,350,000 35,777,800 34,304,800 32,206,800 30,608,200 6.47%
-
Net Worth 58,929,439 0 54,488,577 49,363,018 46,706,355 33,863,748 33,661,197 11.06%
Dividend
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 3,432,716 - 1,921,796 1,128,813 1,128,718 1,128,791 1,103,284 23.69%
Div Payout % 51.13% - 29.82% 17.12% 12.52% 16.20% 20.53% -
Equity
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 58,929,439 0 54,488,577 49,363,018 46,706,355 33,863,748 33,661,197 11.06%
NOSH 5,678,180 5,659,026 5,652,341 5,644,067 5,643,590 5,643,958 5,516,420 0.54%
Ratio Analysis
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 13.67% 0.00% 14.41% 15.48% 20.73% 17.71% 14.89% -
ROE 11.39% 0.00% 11.83% 13.36% 19.30% 20.58% 15.97% -
Per Share
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 873.76 0.00 792.73 750.03 766.78 693.45 651.91 5.64%
EPS 118.40 0.00 114.02 116.82 159.76 123.48 97.44 3.71%
DPS 60.54 0.00 34.00 20.00 20.00 20.00 20.00 23.06%
NAPS 10.3929 0.00 9.64 8.746 8.276 6.00 6.102 10.49%
Adjusted Per Share Value based on latest NOSH - 5,644,017
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 852.30 0.00 770.83 728.24 744.45 673.29 618.65 6.18%
EPS 115.50 0.00 110.87 113.43 155.11 119.88 92.47 4.25%
DPS 59.05 0.00 33.06 19.42 19.42 19.42 18.98 23.69%
NAPS 10.1376 0.00 9.3737 8.4919 8.0349 5.8256 5.7907 11.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 29/06/18 30/06/17 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 14.64 14.14 13.54 13.12 14.72 12.00 6.94 -
P/RPS 1.68 0.00 1.71 1.75 1.92 1.73 1.06 9.01%
P/EPS 12.36 0.00 11.88 11.23 9.21 9.72 7.12 10.88%
EY 8.09 0.00 8.42 8.90 10.85 10.29 14.04 -9.81%
DY 4.14 0.00 2.51 1.52 1.36 1.67 2.88 7.03%
P/NAPS 1.41 0.00 1.40 1.50 1.78 2.00 1.14 4.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 30/08/18 - 27/04/17 27/04/16 27/04/15 24/04/14 18/04/13 -
Price 15.68 0.00 13.86 14.40 14.60 11.94 7.95 -
P/RPS 1.79 0.00 1.75 1.92 1.90 1.72 1.22 7.44%
P/EPS 13.24 0.00 12.16 12.33 9.14 9.67 8.16 9.49%
EY 7.55 0.00 8.23 8.11 10.94 10.34 12.26 -8.68%
DY 3.86 0.00 2.45 1.39 1.37 1.68 2.52 8.31%
P/NAPS 1.51 0.00 1.44 1.65 1.76 1.99 1.30 2.84%

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