[TENAGA] YoY TTM Result on 31-May-2015 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -11.18%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 25,013,000 46,189,800 45,038,800 43,266,200 40,571,900 36,963,300 35,668,100 -6.43%
PBT 4,587,000 8,001,700 7,607,000 8,031,000 5,033,400 7,020,700 3,967,500 2.75%
Tax -903,800 -1,087,700 -1,213,000 -1,457,700 988,300 -1,519,900 -938,100 -0.69%
NP 3,683,200 6,914,000 6,394,000 6,573,300 6,021,700 5,500,800 3,029,400 3.72%
-
NP to SH 3,681,600 6,947,000 6,426,300 6,653,400 6,039,000 5,468,000 3,010,900 3.84%
-
Tax Rate 19.70% 13.59% 15.95% 18.15% -19.63% 21.65% 23.64% -
Total Cost 21,329,800 39,275,800 38,644,800 36,692,900 34,550,200 31,462,500 32,638,700 -7.66%
-
Net Worth 0 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 -
Dividend
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 2,489,953 2,202,585 1,636,367 1,636,383 1,399,692 1,371,523 277,754 50.82%
Div Payout % 67.63% 31.71% 25.46% 24.59% 23.18% 25.08% 9.22% -
Equity
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 0 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 -
NOSH 5,658,986 5,658,592 5,643,363 5,642,601 5,643,352 5,537,463 5,459,435 0.67%
Ratio Analysis
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 14.73% 14.97% 14.20% 15.19% 14.84% 14.88% 8.49% -
ROE 0.00% 12.55% 12.58% 14.24% 17.84% 15.65% 9.19% -
Per Share
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 442.00 816.28 798.08 766.78 718.93 667.51 653.33 -7.06%
EPS 65.06 122.77 113.87 117.91 107.01 98.75 55.15 3.14%
DPS 44.00 39.00 29.00 29.00 25.00 25.00 5.09 49.80%
NAPS 0.00 9.782 9.051 8.2801 6.00 6.308 6.00 -
Adjusted Per Share Value based on latest NOSH - 5,642,601
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 431.49 796.80 776.94 746.36 699.89 637.64 615.29 -6.43%
EPS 63.51 119.84 110.86 114.77 104.18 94.33 51.94 3.84%
DPS 42.95 38.00 28.23 28.23 24.15 23.66 4.79 50.83%
NAPS 0.00 9.5486 8.8112 8.0597 5.841 6.0257 5.6507 -
Price Multiplier on Financial Quarter End Date
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 29/09/17 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 14.32 13.78 13.98 13.36 12.06 8.35 6.67 -
P/RPS 3.24 1.69 1.75 1.74 1.68 1.25 1.02 24.17%
P/EPS 22.01 11.22 12.28 11.33 11.27 8.46 12.09 11.88%
EY 4.54 8.91 8.15 8.83 8.87 11.83 8.27 -10.62%
DY 3.07 2.83 2.07 2.17 2.07 2.99 0.76 29.89%
P/NAPS 0.00 1.41 1.54 1.61 2.01 1.32 1.11 -
Price Multiplier on Announcement Date
30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date - 27/07/17 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 -
Price 0.00 14.24 14.32 12.12 12.46 9.01 6.75 -
P/RPS 0.00 1.74 1.79 1.58 1.73 1.35 1.03 -
P/EPS 0.00 11.60 12.58 10.28 11.64 9.12 12.24 -
EY 0.00 8.62 7.95 9.73 8.59 10.96 8.17 -
DY 0.00 2.74 2.03 2.39 2.01 2.77 0.75 -
P/NAPS 0.00 1.46 1.58 1.46 2.08 1.43 1.13 -

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