[TENAGA] YoY Annualized Quarter 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--%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 51,683,466 50,460,933 0 46,604,133 44,393,066 42,057,066 41,425,333 4.23%
PBT 6,270,533 6,458,533 0 8,172,533 8,259,333 7,628,266 6,406,533 -0.40%
Tax -1,122,666 -1,263,066 0 -1,269,066 -813,466 -626,533 399,866 -
NP 5,147,866 5,195,466 0 6,903,466 7,445,866 7,001,733 6,806,400 -5.09%
-
NP to SH 5,167,866 5,144,000 0 6,913,066 7,473,866 7,063,333 6,814,800 -5.05%
-
Tax Rate 17.90% 19.56% - 15.53% 9.85% 8.21% -6.24% -
Total Cost 46,535,600 45,265,466 0 39,700,666 36,947,200 35,055,333 34,618,933 5.69%
-
Net Worth 57,382,980 57,861,523 0 55,356,592 51,081,829 46,728,270 33,862,533 10.38%
Dividend
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 2,274,755 2,289,568 - 1,282,712 752,503 752,459 752,500 23.03%
Div Payout % 44.02% 44.51% - 18.55% 10.07% 10.65% 11.04% -
Equity
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 57,382,980 57,861,523 0 55,356,592 51,081,829 46,728,270 33,862,533 10.38%
NOSH 5,686,888 5,678,180 5,659,016 5,659,026 5,643,777 5,643,442 5,643,755 0.14%
Ratio Analysis
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 9.96% 10.30% 0.00% 14.81% 16.77% 16.65% 16.43% -
ROE 9.01% 8.89% 0.00% 12.49% 14.63% 15.12% 20.12% -
Per Share
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 908.82 889.51 0.00 823.54 786.58 745.24 734.00 4.08%
EPS 90.88 90.68 0.00 122.16 132.43 125.16 120.75 -5.18%
DPS 40.00 40.36 0.00 22.67 13.33 13.33 13.33 22.86%
NAPS 10.0904 10.1997 0.00 9.782 9.051 8.2801 6.00 10.23%
Adjusted Per Share Value based on latest NOSH - 5,658,592
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 891.57 870.48 0.00 803.95 765.80 725.51 714.61 4.23%
EPS 89.15 88.74 0.00 119.25 128.93 121.85 117.56 -5.05%
DPS 39.24 39.50 0.00 22.13 12.98 12.98 12.98 23.03%
NAPS 9.8989 9.9814 0.00 9.5493 8.8119 8.0609 5.8415 10.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 30/09/19 28/09/18 29/09/17 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 13.64 15.46 14.32 13.78 13.98 13.36 12.06 -
P/RPS 1.50 1.74 0.00 1.67 1.78 1.79 1.64 -1.65%
P/EPS 15.01 17.05 0.00 11.28 10.56 10.67 9.99 7.92%
EY 6.66 5.87 0.00 8.87 9.47 9.37 10.01 -7.35%
DY 2.93 2.61 0.00 1.64 0.95 1.00 1.11 19.94%
P/NAPS 1.35 1.52 0.00 1.41 1.54 1.61 2.01 -7.18%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 27/11/19 27/11/18 - 27/07/17 28/07/16 30/07/15 16/07/14 -
Price 13.56 14.72 0.00 14.24 14.32 12.12 12.46 -
P/RPS 1.49 1.65 0.00 1.73 1.82 1.63 1.70 -2.44%
P/EPS 14.92 16.23 0.00 11.66 10.81 9.68 10.32 7.15%
EY 6.70 6.16 0.00 8.58 9.25 10.33 9.69 -6.68%
DY 2.95 2.74 0.00 1.59 0.93 1.10 1.07 20.92%
P/NAPS 1.34 1.44 0.00 1.46 1.58 1.46 2.08 -7.90%

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