[TENAGA] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -50.42%
YoY- -52.77%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Revenue 47,364,200 51,741,400 40,599,000 23,711,500 45,769,300 42,815,800 44,860,400 1.02%
PBT 4,382,400 4,263,700 6,918,600 4,134,200 8,098,900 5,810,100 9,166,200 -12.90%
Tax -1,176,000 -1,252,600 -789,500 -745,100 -826,400 -956,700 -1,720,400 -6.87%
NP 3,206,400 3,011,100 6,129,100 3,389,100 7,272,500 4,853,400 7,445,800 -14.59%
-
NP to SH 3,227,400 3,039,700 6,112,700 3,444,300 7,293,300 4,907,000 7,490,900 -14.58%
-
Tax Rate 26.83% 29.38% 11.41% 18.02% 10.20% 16.47% 18.77% -
Total Cost 44,157,800 48,730,300 34,469,900 20,322,400 38,496,800 37,962,400 37,414,600 3.15%
-
Net Worth 54,574,606 58,498,181 58,929,439 0 54,483,283 49,362,575 46,701,679 2.96%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Div 5,232,494 3,011,314 2,928,422 960,804 2,202,585 1,636,367 1,636,383 24.32%
Div Payout % 162.13% 99.07% 47.91% 27.90% 30.20% 33.35% 21.84% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 54,574,606 58,498,181 58,929,439 0 54,483,283 49,362,575 46,701,679 2.96%
NOSH 5,704,596 5,686,888 5,678,180 5,658,592 5,651,792 5,644,017 5,643,025 0.20%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 6.77% 5.82% 15.10% 14.29% 15.89% 11.34% 16.60% -
ROE 5.91% 5.20% 10.37% 0.00% 13.39% 9.94% 16.04% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
RPS 832.50 909.84 716.01 419.04 809.82 758.61 794.97 0.86%
EPS 56.73 53.45 107.80 60.87 129.04 86.94 132.75 -14.71%
DPS 92.00 53.00 51.68 17.00 39.00 29.00 29.00 24.13%
NAPS 9.5923 10.2865 10.3929 0.00 9.64 8.746 8.276 2.80%
Adjusted Per Share Value based on latest NOSH - 5,658,592
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
RPS 814.81 890.11 698.42 407.91 787.37 736.56 771.73 1.02%
EPS 55.52 52.29 105.16 59.25 125.47 84.41 128.87 -14.58%
DPS 90.01 51.80 50.38 16.53 37.89 28.15 28.15 24.31%
NAPS 9.3885 10.0634 10.1376 0.00 9.3727 8.4918 8.0341 2.96%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 27/02/15 -
Price 11.62 13.84 14.64 14.14 13.54 13.12 14.72 -
P/RPS 1.40 1.52 2.04 3.37 1.67 1.73 1.85 -5.08%
P/EPS 20.48 25.89 13.58 23.23 10.49 15.09 11.09 12.17%
EY 4.88 3.86 7.36 4.30 9.53 6.63 9.02 -10.86%
DY 7.92 3.83 3.53 1.20 2.88 2.21 1.97 29.76%
P/NAPS 1.21 1.35 1.41 0.00 1.40 1.50 1.78 -6.97%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 CAGR
Date 28/08/20 30/08/19 30/08/18 - 27/04/17 27/04/16 27/04/15 -
Price 10.86 13.96 15.68 0.00 13.86 14.40 14.60 -
P/RPS 1.30 1.53 2.19 0.00 1.71 1.90 1.84 -6.29%
P/EPS 19.14 26.12 14.54 0.00 10.74 16.56 11.00 10.92%
EY 5.22 3.83 6.88 0.00 9.31 6.04 9.09 -9.86%
DY 8.47 3.80 3.30 0.00 2.81 2.01 1.99 31.16%
P/NAPS 1.13 1.36 1.51 0.00 1.44 1.65 1.76 -7.96%

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