[TENAGA] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.44%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
Revenue 43,799,500 49,349,400 51,363,300 40,564,900 33,640,600 42,936,500 44,247,100 -0.16%
PBT 4,696,300 4,420,500 4,704,800 7,547,100 5,567,100 6,676,200 8,118,900 -8.27%
Tax -843,100 -760,000 -1,555,400 -951,900 -601,800 -1,004,100 -1,073,500 -3.74%
NP 3,853,200 3,660,500 3,149,400 6,595,200 4,965,300 5,672,100 7,045,400 -9.08%
-
NP to SH 3,833,500 3,690,300 3,160,800 6,594,600 4,984,600 5,742,500 7,068,600 -9.20%
-
Tax Rate 17.95% 17.19% 33.06% 12.61% 10.81% 15.04% 13.22% -
Total Cost 39,946,300 45,688,900 48,213,900 33,969,700 28,675,300 37,264,400 37,201,700 1.12%
-
Net Worth 54,542,766 54,587,875 57,696,331 57,803,260 0 49,182,703 45,604,398 2.86%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
Div 4,555,971 5,686,888 3,021,606 3,702,017 2,202,585 1,636,268 1,636,494 17.53%
Div Payout % 118.85% 154.10% 95.60% 56.14% 44.19% 28.49% 23.15% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
Net Worth 54,542,766 54,587,875 57,696,331 57,803,260 0 49,182,703 45,604,398 2.86%
NOSH 5,704,653 5,686,888 5,686,888 5,665,986 5,651,792 5,644,101 5,644,108 0.16%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
NP Margin 8.80% 7.42% 6.13% 16.26% 14.76% 13.21% 15.92% -
ROE 7.03% 6.76% 5.48% 11.41% 0.00% 11.68% 15.50% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
RPS 767.79 867.78 903.19 715.94 595.22 760.73 783.95 -0.32%
EPS 67.20 64.89 55.58 116.39 88.20 101.74 125.24 -9.35%
DPS 80.00 100.00 53.27 65.41 39.00 29.00 29.00 17.36%
NAPS 9.5611 9.5989 10.1455 10.2018 0.00 8.714 8.08 2.69%
Adjusted Per Share Value based on latest NOSH - 5,665,986
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
RPS 753.48 848.96 883.60 697.84 578.72 738.64 761.18 -0.16%
EPS 65.95 63.48 54.38 113.45 85.75 98.79 121.60 -9.20%
DPS 78.38 97.83 51.98 63.69 37.89 28.15 28.15 17.53%
NAPS 9.383 9.3907 9.9255 9.9439 0.00 8.4609 7.8453 2.86%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/11/15 28/11/14 -
Price 10.12 12.02 12.66 16.24 13.72 13.36 14.26 -
P/RPS 1.32 1.39 1.40 2.27 2.31 1.76 1.82 -4.94%
P/EPS 15.06 18.52 22.78 13.95 15.56 13.13 11.39 4.50%
EY 6.64 5.40 4.39 7.17 6.43 7.62 8.78 -4.31%
DY 7.91 8.32 4.21 4.03 2.84 2.17 2.03 23.94%
P/NAPS 1.06 1.25 1.25 1.59 0.00 1.53 1.76 -7.68%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 CAGR
Date 27/05/21 10/06/20 28/05/19 25/05/18 - 28/01/16 22/01/15 -
Price 9.96 11.96 11.66 15.04 0.00 13.20 14.52 -
P/RPS 1.30 1.38 1.29 2.10 0.00 1.74 1.85 -5.41%
P/EPS 14.82 18.43 20.98 12.92 0.00 12.97 11.59 3.95%
EY 6.75 5.43 4.77 7.74 0.00 7.71 8.63 -3.80%
DY 8.03 8.36 4.57 4.35 0.00 2.20 2.00 24.52%
P/NAPS 1.04 1.25 1.15 1.47 0.00 1.51 1.80 -8.29%

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