[TENAGA] YoY TTM 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- 2.26%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 51,741,400 40,599,000 23,711,500 45,769,300 42,815,800 44,860,400 38,719,500 5.58%
PBT 4,263,700 6,918,600 4,134,200 8,098,900 5,810,100 9,166,200 5,220,000 -3.72%
Tax -1,252,600 -789,500 -745,100 -826,400 -956,700 -1,720,400 919,300 -
NP 3,011,100 6,129,100 3,389,100 7,272,500 4,853,400 7,445,800 6,139,300 -12.49%
-
NP to SH 3,039,700 6,112,700 3,444,300 7,293,300 4,907,000 7,490,900 6,131,500 -12.31%
-
Tax Rate 29.38% 11.41% 18.02% 10.20% 16.47% 18.77% -17.61% -
Total Cost 48,730,300 34,469,900 20,322,400 38,496,800 37,962,400 37,414,600 32,580,200 7.83%
-
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 3,011,314 2,928,422 960,804 2,202,585 1,636,367 1,636,383 1,399,692 15.43%
Div Payout % 99.07% 47.91% 27.90% 30.20% 33.35% 21.84% 22.83% -
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 5.82% 15.10% 14.29% 15.89% 11.34% 16.60% 15.86% -
ROE 5.20% 10.37% 0.00% 13.39% 9.94% 16.04% 18.11% -
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 909.84 716.01 419.04 809.82 758.61 794.97 686.01 5.43%
EPS 53.45 107.80 60.87 129.04 86.94 132.75 108.63 -12.44%
DPS 53.00 51.68 17.00 39.00 29.00 29.00 25.00 15.11%
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 890.11 698.42 407.91 787.37 736.56 771.73 666.09 5.58%
EPS 52.29 105.16 59.25 125.47 84.41 128.87 105.48 -12.32%
DPS 51.80 50.38 16.53 37.89 28.15 28.15 24.08 15.43%
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 1.52 2.04 3.37 1.67 1.73 1.85 1.75 -2.60%
P/EPS 25.89 13.58 23.23 10.49 15.09 11.09 11.05 17.29%
EY 3.86 7.36 4.30 9.53 6.63 9.02 9.05 -14.75%
DY 3.83 3.53 1.20 2.88 2.21 1.97 2.08 12.11%
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 1.53 2.19 0.00 1.71 1.90 1.84 1.74 -2.38%
P/EPS 26.12 14.54 0.00 10.74 16.56 11.00 10.99 17.61%
EY 3.83 6.88 0.00 9.31 6.04 9.09 9.10 -14.96%
DY 3.80 3.30 0.00 2.81 2.01 1.99 2.09 11.85%
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