[TENAGA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.31%
YoY- 77.47%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Revenue 45,349,700 47,364,200 51,741,400 40,599,000 23,711,500 45,769,300 42,815,800 1.08%
PBT 4,853,700 4,382,400 4,263,700 6,918,600 4,134,200 8,098,900 5,810,100 -3.31%
Tax -826,500 -1,176,000 -1,252,600 -789,500 -745,100 -826,400 -956,700 -2.70%
NP 4,027,200 3,206,400 3,011,100 6,129,100 3,389,100 7,272,500 4,853,400 -3.43%
-
NP to SH 4,001,700 3,227,400 3,039,700 6,112,700 3,444,300 7,293,300 4,907,000 -3.74%
-
Tax Rate 17.03% 26.83% 29.38% 11.41% 18.02% 10.20% 16.47% -
Total Cost 41,322,500 44,157,800 48,730,300 34,469,900 20,322,400 38,496,800 37,962,400 1.60%
-
Net Worth 55,290,286 54,574,606 58,498,181 58,929,439 0 54,483,283 49,362,575 2.14%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Div 4,560,235 5,232,494 3,011,314 2,928,422 960,804 2,202,585 1,636,367 21.17%
Div Payout % 113.96% 162.13% 99.07% 47.91% 27.90% 30.20% 33.35% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Net Worth 55,290,286 54,574,606 58,498,181 58,929,439 0 54,483,283 49,362,575 2.14%
NOSH 5,726,091 5,704,596 5,686,888 5,678,180 5,658,592 5,651,792 5,644,017 0.27%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
NP Margin 8.88% 6.77% 5.82% 15.10% 14.29% 15.89% 11.34% -
ROE 7.24% 5.91% 5.20% 10.37% 0.00% 13.39% 9.94% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
RPS 794.38 832.50 909.84 716.01 419.04 809.82 758.61 0.86%
EPS 70.10 56.73 53.45 107.80 60.87 129.04 86.94 -3.95%
DPS 80.00 92.00 53.00 51.68 17.00 39.00 29.00 20.94%
NAPS 9.6851 9.5923 10.2865 10.3929 0.00 9.64 8.746 1.92%
Adjusted Per Share Value based on latest NOSH - 5,678,180
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
RPS 780.15 814.81 890.11 698.42 407.91 787.37 736.56 1.08%
EPS 68.84 55.52 52.29 105.16 59.25 125.47 84.41 -3.74%
DPS 78.45 90.01 51.80 50.38 16.53 37.89 28.15 21.17%
NAPS 9.5116 9.3885 10.0634 10.1376 0.00 9.3727 8.4918 2.14%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 -
Price 9.79 11.62 13.84 14.64 14.14 13.54 13.12 -
P/RPS 1.23 1.40 1.52 2.04 3.37 1.67 1.73 -6.19%
P/EPS 13.97 20.48 25.89 13.58 23.23 10.49 15.09 -1.43%
EY 7.16 4.88 3.86 7.36 4.30 9.53 6.63 1.45%
DY 8.17 7.92 3.83 3.53 1.20 2.88 2.21 27.76%
P/NAPS 1.01 1.21 1.35 1.41 0.00 1.40 1.50 -7.14%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 CAGR
Date 26/08/21 28/08/20 30/08/19 30/08/18 - 27/04/17 27/04/16 -
Price 10.30 10.86 13.96 15.68 0.00 13.86 14.40 -
P/RPS 1.30 1.30 1.53 2.19 0.00 1.71 1.90 -6.86%
P/EPS 14.69 19.14 26.12 14.54 0.00 10.74 16.56 -2.22%
EY 6.81 5.22 3.83 6.88 0.00 9.31 6.04 2.27%
DY 7.77 8.47 3.80 3.30 0.00 2.81 2.01 28.83%
P/NAPS 1.06 1.13 1.36 1.51 0.00 1.44 1.65 -7.95%

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