[TENAGA] YoY Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -63.63%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 12,274,000 0 10,676,800 11,027,100 9,572,400 9,130,800 8,694,400 5.59%
PBT 2,415,400 0 2,163,300 2,620,800 1,616,600 2,002,600 -13,400 -
Tax -298,600 0 -201,100 -269,800 115,800 -587,200 -63,000 27.83%
NP 2,116,800 0 1,962,200 2,351,000 1,732,400 1,415,400 -76,400 -
-
NP to SH 2,119,700 0 1,976,000 2,351,900 1,750,300 1,415,500 -74,100 -
-
Tax Rate 12.36% - 9.30% 10.29% -7.16% 29.32% - -
Total Cost 10,157,200 0 8,714,600 8,676,100 7,840,000 7,715,400 8,770,800 2.34%
-
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
Dividend
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
NOSH 5,665,986 5,652,341 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 0.60%
Ratio Analysis
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 17.25% 0.00% 18.38% 21.32% 18.10% 15.50% -0.88% -
ROE 3.67% 0.00% 4.02% 5.16% 4.75% 4.27% -0.25% -
Per Share
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 216.63 0.00 189.17 195.37 169.61 165.84 159.42 4.95%
EPS 37.41 0.00 35.01 41.67 31.01 25.71 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2018 0.00 8.714 8.08 6.529 6.019 5.453 10.38%
Adjusted Per Share Value based on latest NOSH - 5,644,108
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 211.15 0.00 183.67 189.70 164.67 157.08 149.57 5.59%
EPS 36.47 0.00 33.99 40.46 30.11 24.35 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9439 0.00 8.4609 7.8453 6.339 5.7008 5.1162 11.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/03/18 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 16.24 13.72 13.36 14.26 9.86 6.94 5.65 -
P/RPS 7.50 0.00 7.06 7.30 5.81 4.18 3.54 12.57%
P/EPS 43.41 0.00 38.16 34.22 31.79 26.99 -415.85 -
EY 2.30 0.00 2.62 2.92 3.15 3.70 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 1.53 1.76 1.51 1.15 1.04 6.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/05/18 - 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 -
Price 15.04 0.00 13.20 14.52 11.50 6.96 6.23 -
P/RPS 6.94 0.00 6.98 7.43 6.78 4.20 3.91 9.47%
P/EPS 40.20 0.00 37.70 34.85 37.08 27.07 -458.54 -
EY 2.49 0.00 2.65 2.87 2.70 3.69 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.00 1.51 1.80 1.76 1.16 1.14 4.09%

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