[TENAGA] YoY TTM 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- -14.55%
YoY- -34.49%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 40,599,000 23,711,500 45,769,300 42,815,800 44,860,400 38,719,500 36,506,800 2.01%
PBT 6,918,600 4,134,200 8,098,900 5,810,100 9,166,200 5,220,000 5,944,300 2.88%
Tax -789,500 -745,100 -826,400 -956,700 -1,720,400 919,300 -1,515,300 -11.49%
NP 6,129,100 3,389,100 7,272,500 4,853,400 7,445,800 6,139,300 4,429,000 6.27%
-
NP to SH 6,112,700 3,444,300 7,293,300 4,907,000 7,490,900 6,131,500 4,421,000 6.25%
-
Tax Rate 11.41% 18.02% 10.20% 16.47% 18.77% -17.61% 25.49% -
Total Cost 34,469,900 20,322,400 38,496,800 37,962,400 37,414,600 32,580,200 32,077,800 1.35%
-
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 2,928,422 960,804 2,202,585 1,636,367 1,636,383 1,399,692 1,371,523 15.27%
Div Payout % 47.91% 27.90% 30.20% 33.35% 21.84% 22.83% 31.02% -
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 15.10% 14.29% 15.89% 11.34% 16.60% 15.86% 12.13% -
ROE 10.37% 0.00% 13.39% 9.94% 16.04% 18.11% 13.13% -
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 716.01 419.04 809.82 758.61 794.97 686.01 661.78 1.48%
EPS 107.80 60.87 129.04 86.94 132.75 108.63 80.14 5.71%
DPS 51.68 17.00 39.00 29.00 29.00 25.00 25.00 14.57%
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 698.42 407.91 787.37 736.56 771.73 666.09 628.03 2.01%
EPS 105.16 59.25 125.47 84.41 128.87 105.48 76.05 6.26%
DPS 50.38 16.53 37.89 28.15 28.15 24.08 23.59 15.27%
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 2.04 3.37 1.67 1.73 1.85 1.75 1.05 13.25%
P/EPS 13.58 23.23 10.49 15.09 11.09 11.05 8.66 8.79%
EY 7.36 4.30 9.53 6.63 9.02 9.05 11.55 -8.09%
DY 3.53 1.20 2.88 2.21 1.97 2.08 3.60 -0.36%
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 2.19 0.00 1.71 1.90 1.84 1.74 1.20 11.93%
P/EPS 14.54 0.00 10.74 16.56 11.00 10.99 9.92 7.42%
EY 6.88 0.00 9.31 6.04 9.09 9.10 10.08 -6.90%
DY 3.30 0.00 2.81 2.01 1.99 2.09 3.14 0.93%
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