[TENAGA] YoY TTM Result on 31-May-2017 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 39.37%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 51,309,400 42,065,800 25,013,000 46,189,800 45,038,800 43,266,200 40,571,900 4.49%
PBT 4,905,600 5,603,000 4,587,000 8,001,700 7,607,000 8,031,000 5,033,400 -0.48%
Tax -1,196,300 -1,119,200 -903,800 -1,087,700 -1,213,000 -1,457,700 988,300 -
NP 3,709,300 4,483,800 3,683,200 6,914,000 6,394,000 6,573,300 6,021,700 -8.67%
-
NP to SH 3,741,600 4,461,900 3,681,600 6,947,000 6,426,300 6,653,400 6,039,000 -8.57%
-
Tax Rate 24.39% 19.98% 19.70% 13.59% 15.95% 18.15% -19.63% -
Total Cost 47,600,100 37,582,000 21,329,800 39,275,800 38,644,800 36,692,900 34,550,200 6.18%
-
Net Worth 57,382,980 57,861,523 0 55,352,352 51,078,081 46,721,307 33,860,112 10.38%
Dividend
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 3,011,314 2,928,422 2,489,953 2,202,585 1,636,367 1,636,383 1,399,692 15.43%
Div Payout % 80.48% 65.63% 67.63% 31.71% 25.46% 24.59% 23.18% -
Equity
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 57,382,980 57,861,523 0 55,352,352 51,078,081 46,721,307 33,860,112 10.38%
NOSH 5,686,888 5,678,180 5,658,986 5,658,592 5,643,363 5,642,601 5,643,352 0.14%
Ratio Analysis
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 7.23% 10.66% 14.73% 14.97% 14.20% 15.19% 14.84% -
ROE 6.52% 7.71% 0.00% 12.55% 12.58% 14.24% 17.84% -
Per Share
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 902.24 741.53 442.00 816.28 798.08 766.78 718.93 4.34%
EPS 65.79 78.65 65.06 122.77 113.87 117.91 107.01 -8.71%
DPS 53.00 51.68 44.00 39.00 29.00 29.00 25.00 15.11%
NAPS 10.0904 10.1997 0.00 9.782 9.051 8.2801 6.00 10.23%
Adjusted Per Share Value based on latest NOSH - 5,658,592
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 882.67 723.66 430.30 794.60 774.80 744.31 697.96 4.49%
EPS 64.37 76.76 63.33 119.51 110.55 114.46 103.89 -8.57%
DPS 51.80 50.38 42.83 37.89 28.15 28.15 24.08 15.43%
NAPS 9.8716 9.9539 0.00 9.5223 8.787 8.0375 5.8249 10.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 30/09/19 28/09/18 29/09/17 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 13.64 15.46 14.32 13.78 13.98 13.36 12.06 -
P/RPS 1.51 2.08 3.24 1.69 1.75 1.74 1.68 -1.97%
P/EPS 20.73 19.66 22.01 11.22 12.28 11.33 11.27 12.09%
EY 4.82 5.09 4.54 8.91 8.15 8.83 8.87 -10.79%
DY 3.89 3.34 3.07 2.83 2.07 2.17 2.07 12.54%
P/NAPS 1.35 1.52 0.00 1.41 1.54 1.61 2.01 -7.18%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 27/11/19 27/11/18 - 27/07/17 28/07/16 30/07/15 16/07/14 -
Price 13.56 14.72 0.00 14.24 14.32 12.12 12.46 -
P/RPS 1.50 1.99 0.00 1.74 1.79 1.58 1.73 -2.63%
P/EPS 20.61 18.72 0.00 11.60 12.58 10.28 11.64 11.29%
EY 4.85 5.34 0.00 8.62 7.95 9.73 8.59 -10.15%
DY 3.91 3.51 0.00 2.74 2.03 2.39 2.01 13.27%
P/NAPS 1.34 1.44 0.00 1.46 1.58 1.46 2.08 -7.90%

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