[TENAGA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 58.37%
YoY--%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Revenue 23,919,000 22,545,300 26,120,800 24,771,900 0 22,403,900 21,166,100 2.31%
PBT 2,679,400 2,061,100 3,156,400 3,939,300 0 3,694,800 3,662,700 -5.68%
Tax -855,900 -648,400 -505,100 -554,100 0 -465,900 -385,500 16.11%
NP 1,823,500 1,412,700 2,651,300 3,385,200 0 3,228,900 3,277,200 -10.40%
-
NP to SH 1,780,200 1,371,200 2,673,000 3,357,000 0 3,222,400 3,296,700 -10.90%
-
Tax Rate 31.94% 31.46% 16.00% 14.07% - 12.61% 10.53% -
Total Cost 22,095,500 21,132,600 23,469,500 21,386,700 0 19,175,000 17,888,900 4.03%
-
Net Worth 55,290,286 54,574,606 58,498,181 58,929,439 0 54,488,577 49,363,018 2.14%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Div 1,255,935 1,251,671 1,706,066 1,716,358 - 960,898 564,406 16.16%
Div Payout % 70.55% 91.28% 63.83% 51.13% - 29.82% 17.12% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Net Worth 55,290,286 54,574,606 58,498,181 58,929,439 0 54,488,577 49,363,018 2.14%
NOSH 5,726,091 5,704,596 5,686,888 5,678,180 5,659,026 5,652,341 5,644,067 0.27%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
NP Margin 7.62% 6.27% 10.15% 13.67% 0.00% 14.41% 15.48% -
ROE 3.22% 2.51% 4.57% 5.70% 0.00% 5.91% 6.68% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
RPS 418.98 396.27 459.32 436.88 0.00 396.36 375.01 2.09%
EPS 31.18 24.10 47.00 59.20 0.00 57.01 58.41 -11.09%
DPS 22.00 22.00 30.00 30.27 0.00 17.00 10.00 15.92%
NAPS 9.6851 9.5923 10.2865 10.3929 0.00 9.64 8.746 1.92%
Adjusted Per Share Value based on latest NOSH - 5,678,180
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
RPS 411.48 387.85 449.36 426.15 0.00 385.41 364.12 2.31%
EPS 30.62 23.59 45.98 57.75 0.00 55.43 56.71 -10.90%
DPS 21.61 21.53 29.35 29.53 0.00 16.53 9.71 16.17%
NAPS 9.5116 9.3885 10.0634 10.1376 0.00 9.3737 8.4919 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 -
Price 9.79 11.62 13.84 14.64 14.14 13.54 13.12 -
P/RPS 2.34 2.93 3.01 3.35 0.00 3.42 3.50 -7.26%
P/EPS 31.39 48.21 29.45 24.73 0.00 23.75 22.46 6.47%
EY 3.19 2.07 3.40 4.04 0.00 4.21 4.45 -6.04%
DY 2.25 1.89 2.17 2.07 0.00 1.26 0.76 22.55%
P/NAPS 1.01 1.21 1.35 1.41 0.00 1.40 1.50 -7.14%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Date 26/08/21 28/08/20 30/08/19 30/08/18 - 27/04/17 27/04/16 -
Price 10.30 10.86 13.96 15.68 0.00 13.86 14.40 -
P/RPS 2.46 2.74 3.04 3.59 0.00 3.50 3.84 -8.00%
P/EPS 33.03 45.06 29.70 26.48 0.00 24.31 24.65 5.63%
EY 3.03 2.22 3.37 3.78 0.00 4.11 4.06 -5.33%
DY 2.14 2.03 2.15 1.93 0.00 1.23 0.69 23.62%
P/NAPS 1.06 1.13 1.36 1.51 0.00 1.44 1.65 -7.95%

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