[TENAGA] YoY Quarter Result on 31-Aug-2016 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

27-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Aug-2016

Quarter

31-Aug-2016 [#4]

Profit Trend

QoQ- -23.67%

YoY- 114.67%

Quarter Report

Announcement Q4FY16_Final.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Quarter Result
Revenue	12,546,800	4,220,100	12,463,800	11,236,700	11,744,000	11,723,400	9,502,900	5.34%
YoY %	197.31%	-66.14%	10.92%	-4.32%	0.18%	23.37%	-	-
Horiz. %	132.03%	44.41%	131.16%	118.24%	123.58%	123.37%	100.00%	-
PBT	202,700	759,100	2,152,400	1,872,300	1,412,500	2,309,800	228,500	-2.21%
YoY %	-73.30%	-64.73%	14.96%	32.55%	-38.85%	910.85%	-	-
Horiz. %	88.71%	332.21%	941.97%	819.39%	618.16%	1,010.85%	100.00%	-
Tax	-354,300	-171,900	-417,900	-135,900	-602,900	-987,800	688,400	-
YoY %	-106.11%	58.87%	-207.51%	77.46%	38.97%	-243.49%	-	-
Horiz. %	-51.47%	-24.97%	-60.71%	-19.74%	-87.58%	-143.49%	100.00%	-
NP	-151,600	587,200	1,734,500	1,736,400	809,600	1,322,000	916,900	-
YoY %	-125.82%	-66.15%	-0.11%	114.48%	-38.76%	44.18%	-	-
Horiz. %	-16.53%	64.04%	189.17%	189.38%	88.30%	144.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-134,300	603,900	1,719,200	1,762,200	820,900	1,355,900	927,900	-
YoY %	-122.24%	-64.87%	-2.44%	114.67%	-39.46%	46.13%	-	-
Horiz. %	-14.47%	65.08%	185.28%	189.91%	88.47%	146.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	174.79%	22.65%	19.42%	7.26%	42.68%	42.77%	-301.27%	-
YoY %	671.70%	16.63%	167.49%	-82.99%	-0.21%	114.20%	-	-
Horiz. %	-58.02%	-7.52%	-6.45%	-2.41%	-14.17%	-14.20%	100.00%	-
Total Cost	12,698,400	3,632,900	10,729,300	9,500,300	10,934,400	10,401,400	8,586,000	7.60%
YoY %	249.54%	-66.14%	12.94%	-13.12%	5.12%	21.14%	-	-
Horiz. %	147.90%	42.31%	124.96%	110.65%	127.35%	121.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,716,936	57,155,513	57,110,490	52,397,511	47,194,695	43,216,136	33,411,167	10.78%
YoY %	0.98%	0.08%	8.99%	11.02%	9.21%	29.35%	-	-
Horiz. %	172.75%	171.07%	170.93%	156.83%	141.25%	129.35%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Dividend
Div	1,305,248	1,212,063	2,489,953	1,241,780	1,071,965	1,072,080	835,279	8.72%
YoY %	7.69%	-51.32%	100.51%	15.84%	-0.01%	28.35%	-	-
Horiz. %	156.26%	145.11%	298.10%	148.67%	128.34%	128.35%	100.00%	-
Div Payout %	0.00%	200.71%	144.83%	70.47%	130.58%	79.07%	90.02%	-
YoY %	0.00%	38.58%	105.52%	-46.03%	65.14%	-12.16%	-	-
Horiz. %	0.00%	222.96%	160.89%	78.28%	145.06%	87.84%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Equity
Net Worth	57,716,936	57,155,513	57,110,490	52,397,511	47,194,695	43,216,136	33,411,167	10.78%
YoY %	0.98%	0.08%	8.99%	11.02%	9.21%	29.35%	-	-
Horiz. %	172.75%	171.07%	170.93%	156.83%	141.25%	129.35%	100.00%	-
NOSH	5,686,888	5,665,986	5,658,986	5,644,458	5,641,924	5,642,530	5,568,527	0.39%
YoY %	0.37%	0.12%	0.26%	0.04%	-0.01%	1.33%	-	-
Horiz. %	102.13%	101.75%	101.62%	101.36%	101.32%	101.33%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Ratio Analysis
NP Margin	-1.21%	13.91%	13.92%	15.45%	6.89%	11.28%	9.65%	-
YoY %	-108.70%	-0.07%	-9.90%	124.24%	-38.92%	16.89%	-	-
Horiz. %	-12.54%	144.15%	144.25%	160.10%	71.40%	116.89%	100.00%	-
ROE	-0.23%	1.06%	3.01%	3.36%	1.74%	3.14%	2.78%	-
YoY %	-121.70%	-64.78%	-10.42%	93.10%	-44.59%	12.95%	-	-
Horiz. %	-8.27%	38.13%	108.27%	120.86%	62.59%	112.95%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Per Share
RPS	221.09	74.54	220.25	199.07	208.16	207.77	170.65	4.97%
YoY %	196.61%	-66.16%	10.64%	-4.37%	0.19%	21.75%	-	-
Horiz. %	129.56%	43.68%	129.07%	116.65%	121.98%	121.75%	100.00%	-
EPS	-2.37	10.67	30.38	31.22	14.55	24.03	16.65	-
YoY %	-122.21%	-64.88%	-2.69%	114.57%	-39.45%	44.32%	-	-
Horiz. %	-14.23%	64.08%	182.46%	187.51%	87.39%	144.32%	100.00%	-
DPS	23.00	21.41	44.00	22.00	19.00	19.00	15.00	8.33%
YoY %	7.43%	-51.34%	100.00%	15.79%	0.00%	26.67%	-	-
Horiz. %	153.33%	142.73%	293.33%	146.67%	126.67%	126.67%	100.00%	-
NAPS	10.1704	10.096	10.092	9.283	8.365	7.659	6.00	10.39%
YoY %	0.74%	0.04%	8.71%	10.97%	9.22%	27.65%	-	-
Horiz. %	169.51%	168.27%	168.20%	154.72%	139.42%	127.65%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,458
RPS	216.44	72.80	215.01	193.84	202.59	202.23	163.93	5.34%
YoY %	197.31%	-66.14%	10.92%	-4.32%	0.18%	23.36%	-	-
Horiz. %	132.03%	44.41%	131.16%	118.25%	123.58%	123.36%	100.00%	-
EPS	-2.32	10.42	29.66	30.40	14.16	23.39	16.01	-
YoY %	-122.26%	-64.87%	-2.43%	114.69%	-39.46%	46.10%	-	-
Horiz. %	-14.49%	65.08%	185.26%	189.88%	88.44%	146.10%	100.00%	-
DPS	22.52	20.91	42.95	21.42	18.49	18.49	14.41	8.72%
YoY %	7.70%	-51.32%	100.51%	15.85%	0.00%	28.31%	-	-
Horiz. %	156.28%	145.11%	298.06%	148.65%	128.31%	128.31%	100.00%	-
NAPS	9.9565	9.8596	9.8519	9.0388	8.1413	7.455	5.7636	10.78%
YoY %	0.98%	0.08%	9.00%	11.02%	9.21%	29.35%	-	-
Horiz. %	172.75%	171.07%	170.93%	156.83%	141.25%	129.35%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	29/12/17	30/08/17	30/08/16	28/08/15	29/08/14	30/08/13	-
Price	13.60	15.26	14.28	14.74	11.18	12.38	8.73	-
P/RPS	6.15	20.47	6.48	7.40	5.37	5.96	5.12	3.49%
YoY %	-69.96%	215.90%	-12.43%	37.80%	-9.90%	16.41%	-	-
Horiz. %	120.12%	399.80%	126.56%	144.53%	104.88%	116.41%	100.00%	-
P/EPS	-574.68	143.05	47.00	47.21	76.84	51.52	52.39	-
YoY %	-501.73%	204.36%	-0.44%	-38.56%	49.15%	-1.66%	-	-
Horiz. %	-1,096.93%	273.05%	89.71%	90.11%	146.67%	98.34%	100.00%	-
EY	-0.17	0.70	2.13	2.12	1.30	1.94	1.91	-
YoY %	-124.29%	-67.14%	0.47%	63.08%	-32.99%	1.57%	-	-
Horiz. %	-8.90%	36.65%	111.52%	110.99%	68.06%	101.57%	100.00%	-
DY	1.69	1.40	3.08	1.49	1.70	1.53	1.72	-0.32%
YoY %	20.71%	-54.55%	106.71%	-12.35%	11.11%	-11.05%	-	-
Horiz. %	98.26%	81.40%	179.07%	86.63%	98.84%	88.95%	100.00%	-
P/NAPS	1.34	1.51	1.41	1.59	1.34	1.62	1.45	-1.46%
YoY %	-11.26%	7.09%	-11.32%	18.66%	-17.28%	11.72%	-	-
Horiz. %	92.41%	104.14%	97.24%	109.66%	92.41%	111.72%	100.00%	-

	31/12/18	31/12/17	31/08/17	31/08/16	31/08/15	31/08/14	31/08/13	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	28/02/18	26/10/17	27/10/16	29/10/15	31/10/14	31/10/13	-
Price	13.42	15.70	14.34	14.32	12.66	13.36	9.43	-
P/RPS	6.07	21.06	6.51	7.19	6.08	6.43	5.53	1.76%
YoY %	-71.18%	223.50%	-9.46%	18.26%	-5.44%	16.27%	-	-
Horiz. %	109.76%	380.83%	117.72%	130.02%	109.95%	116.27%	100.00%	-
P/EPS	-567.08	147.18	47.20	45.87	87.01	55.60	56.59	-
YoY %	-485.30%	211.82%	2.90%	-47.28%	56.49%	-1.75%	-	-
Horiz. %	-1,002.09%	260.08%	83.41%	81.06%	153.76%	98.25%	100.00%	-
EY	-0.18	0.68	2.12	2.18	1.15	1.80	1.77	-
YoY %	-126.47%	-67.92%	-2.75%	89.57%	-36.11%	1.69%	-	-
Horiz. %	-10.17%	38.42%	119.77%	123.16%	64.97%	101.69%	100.00%	-
DY	1.71	1.36	3.07	1.54	1.50	1.42	1.59	1.37%
YoY %	25.74%	-55.70%	99.35%	2.67%	5.63%	-10.69%	-	-
Horiz. %	107.55%	85.53%	193.08%	96.86%	94.34%	89.31%	100.00%	-
P/NAPS	1.32	1.56	1.42	1.54	1.51	1.74	1.57	-3.19%
YoY %	-15.38%	9.86%	-7.79%	1.99%	-13.22%	10.83%	-	-
Horiz. %	84.08%	99.36%	90.45%	98.09%	96.18%	110.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos