[TENAGA] YoY Quarter Result on 28-Feb-2017 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -14.86%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 12,876,000 12,497,900 0 11,162,300 10,489,300 10,610,000 9,996,700 4.85%
PBT 1,082,800 1,523,900 0 1,699,600 1,499,400 2,365,500 1,318,200 -3.61%
Tax 47,300 -255,500 0 -259,200 -184,400 -231,800 415,100 -33.43%
NP 1,130,100 1,268,400 0 1,440,400 1,315,000 2,133,700 1,733,300 -7.70%
-
NP to SH 1,116,200 1,237,300 0 1,481,900 1,320,700 2,156,200 1,733,900 -7.92%
-
Tax Rate -4.37% 16.77% - 15.25% 12.30% 9.80% -31.49% -
Total Cost 11,745,900 11,229,500 0 9,721,900 9,174,300 8,476,300 8,263,400 6.81%
-
Net Worth 58,498,181 58,929,439 0 54,483,283 49,362,575 46,701,679 33,864,819 10.78%
Dividend
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 1,706,066 1,716,358 - 960,804 564,401 564,302 564,413 23.03%
Div Payout % 152.85% 138.72% - 64.84% 42.74% 26.17% 32.55% -
Equity
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 58,498,181 58,929,439 0 54,483,283 49,362,575 46,701,679 33,864,819 10.78%
NOSH 5,686,888 5,678,180 5,658,592 5,651,792 5,644,017 5,643,025 5,644,136 0.14%
Ratio Analysis
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 8.78% 10.15% 0.00% 12.90% 12.54% 20.11% 17.34% -
ROE 1.91% 2.10% 0.00% 2.72% 2.68% 4.62% 5.12% -
Per Share
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 226.42 220.42 0.00 197.50 185.85 188.02 177.12 4.70%
EPS 19.63 21.82 0.00 26.22 23.40 38.21 30.72 -8.04%
DPS 30.00 30.27 0.00 17.00 10.00 10.00 10.00 22.85%
NAPS 10.2865 10.3929 0.00 9.64 8.746 8.276 6.00 10.62%
Adjusted Per Share Value based on latest NOSH - 5,651,792
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 221.51 215.00 0.00 192.02 180.45 182.52 171.97 4.85%
EPS 19.20 21.29 0.00 25.49 22.72 37.09 29.83 -7.92%
DPS 29.35 29.53 0.00 16.53 9.71 9.71 9.71 23.03%
NAPS 10.0634 10.1376 0.00 9.3727 8.4918 8.0341 5.8258 10.78%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 13.84 14.64 14.14 13.54 13.12 14.72 12.00 -
P/RPS 6.11 6.64 0.00 6.86 7.06 7.83 6.78 -1.93%
P/EPS 70.51 67.09 0.00 51.64 56.07 38.52 39.06 11.70%
EY 1.42 1.49 0.00 1.94 1.78 2.60 2.56 -10.45%
DY 2.17 2.07 0.00 1.26 0.76 0.68 0.83 19.73%
P/NAPS 1.35 1.41 0.00 1.40 1.50 1.78 2.00 -7.09%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 30/08/19 30/08/18 - 27/04/17 27/04/16 27/04/15 24/04/14 -
Price 13.96 15.68 0.00 13.86 14.40 14.60 11.94 -
P/RPS 6.17 7.11 0.00 7.02 7.75 7.77 6.74 -1.64%
P/EPS 71.12 71.86 0.00 52.86 61.54 38.21 38.87 11.98%
EY 1.41 1.39 0.00 1.89 1.63 2.62 2.57 -10.63%
DY 2.15 1.93 0.00 1.23 0.69 0.68 0.84 19.25%
P/NAPS 1.36 1.51 0.00 1.44 1.65 1.76 1.99 -6.88%

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