[TENAGA] YoY 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- -33.16%
YoY- -38.75%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
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 12,497,900 0 11,162,300 10,489,300 10,610,000 9,996,700 8,850,200 6.68%
PBT 1,523,900 0 1,699,600 1,499,400 2,365,500 1,318,200 1,605,000 -0.96%
Tax -255,500 0 -259,200 -184,400 -231,800 415,100 -343,500 -5.39%
NP 1,268,400 0 1,440,400 1,315,000 2,133,700 1,733,300 1,261,500 0.10%
-
NP to SH 1,237,300 0 1,481,900 1,320,700 2,156,200 1,733,900 1,272,100 -0.51%
-
Tax Rate 16.77% - 15.25% 12.30% 9.80% -31.49% 21.40% -
Total Cost 11,229,500 0 9,721,900 9,174,300 8,476,300 8,263,400 7,588,700 7.61%
-
Net Worth 58,929,439 0 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 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 1,716,358 - 960,804 564,401 564,302 564,413 551,647 23.69%
Div Payout % 138.72% - 64.84% 42.74% 26.17% 32.55% 43.37% -
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 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 11.06%
NOSH 5,678,180 5,658,592 5,651,792 5,644,017 5,643,025 5,644,136 5,516,478 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 10.15% 0.00% 12.90% 12.54% 20.11% 17.34% 14.25% -
ROE 2.10% 0.00% 2.72% 2.68% 4.62% 5.12% 3.78% -
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 220.42 0.00 197.50 185.85 188.02 177.12 160.43 6.13%
EPS 21.82 0.00 26.22 23.40 38.21 30.72 23.06 -1.03%
DPS 30.27 0.00 17.00 10.00 10.00 10.00 10.00 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 215.00 0.00 192.02 180.45 182.52 171.97 152.25 6.68%
EPS 21.29 0.00 25.49 22.72 37.09 29.83 21.88 -0.51%
DPS 29.53 0.00 16.53 9.71 9.71 9.71 9.49 23.70%
NAPS 10.1376 0.00 9.3727 8.4918 8.0341 5.8258 5.7908 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 6.64 0.00 6.86 7.06 7.83 6.78 4.33 8.34%
P/EPS 67.09 0.00 51.64 56.07 38.52 39.06 30.10 16.20%
EY 1.49 0.00 1.94 1.78 2.60 2.56 3.32 -13.93%
DY 2.07 0.00 1.26 0.76 0.68 0.83 1.44 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 7.11 0.00 7.02 7.75 7.77 6.74 4.96 6.98%
P/EPS 71.86 0.00 52.86 61.54 38.21 38.87 34.48 14.75%
EY 1.39 0.00 1.89 1.63 2.62 2.57 2.90 -12.87%
DY 1.93 0.00 1.23 0.69 0.68 0.84 1.26 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