[TENAGA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
Revenue 69,642,000 0 47,416,900 0 46,604,133 0 44,807,800 79.55%
PBT 13,321,200 0 8,281,800 0 8,172,533 0 7,389,600 118.61%
Tax -381,000 0 -1,369,700 0 -1,269,066 0 -931,800 -69.48%
NP 12,940,200 0 6,912,100 0 6,903,466 0 6,457,800 151.56%
-
NP to SH 12,910,800 0 6,904,000 0 6,913,066 0 6,444,800 151.47%
-
Tax Rate 2.86% - 16.54% - 15.53% - 12.61% -
Total Cost 56,701,800 0 40,504,800 0 39,700,666 0 38,350,000 68.04%
-
Net Worth 59,181,222 0 57,110,793 0 55,356,592 0 54,488,577 11.58%
Dividend
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
Div - - 3,451,999 - 1,282,712 - 1,921,796 -
Div Payout % - - 50.00% - 18.55% - 29.82% -
Equity
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
Net Worth 59,181,222 0 57,110,793 0 55,356,592 0 54,488,577 11.58%
NOSH 5,665,986 5,659,016 5,659,016 5,659,026 5,659,026 5,652,341 5,652,341 0.32%
Ratio Analysis
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
NP Margin 18.58% 0.00% 14.58% 0.00% 14.81% 0.00% 14.41% -
ROE 21.82% 0.00% 12.09% 0.00% 12.49% 0.00% 11.83% -
Per Share
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
RPS 1,229.12 0.00 837.90 0.00 823.54 0.00 792.73 78.97%
EPS 227.88 0.00 122.00 0.00 122.16 0.00 114.02 150.69%
DPS 0.00 0.00 61.00 0.00 22.67 0.00 34.00 -
NAPS 10.445 0.00 10.092 0.00 9.782 0.00 9.64 11.23%
Adjusted Per Share Value based on latest NOSH - 5,658,592
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
RPS 1,198.05 0.00 815.71 0.00 801.73 0.00 770.83 79.55%
EPS 222.10 0.00 118.77 0.00 118.93 0.00 110.87 151.46%
DPS 0.00 0.00 59.38 0.00 22.07 0.00 33.06 -
NAPS 10.1809 0.00 9.8248 0.00 9.523 0.00 9.3737 11.58%
Price Multiplier on Financial Quarter End Date
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
Date 30/11/17 29/09/17 30/08/17 30/06/17 31/05/17 31/03/17 28/02/17 -
Price 15.46 14.32 14.28 14.14 13.78 13.72 13.54 -
P/RPS 1.26 0.00 1.70 0.00 1.67 0.00 1.71 -33.32%
P/EPS 6.78 0.00 11.70 0.00 11.28 0.00 11.88 -52.49%
EY 14.74 0.00 8.54 0.00 8.87 0.00 8.42 110.26%
DY 0.00 0.00 4.27 0.00 1.64 0.00 2.51 -
P/NAPS 1.48 0.00 1.41 0.00 1.41 0.00 1.40 7.65%
Price Multiplier on Announcement Date
30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 31/03/17 28/02/17 CAGR
Date 26/01/18 - 26/10/17 - 27/07/17 - 27/04/17 -
Price 15.84 0.00 14.34 0.00 14.24 0.00 13.86 -
P/RPS 1.29 0.00 1.71 0.00 1.73 0.00 1.75 -33.28%
P/EPS 6.95 0.00 11.75 0.00 11.66 0.00 12.16 -52.40%
EY 14.39 0.00 8.51 0.00 8.58 0.00 8.23 109.93%
DY 0.00 0.00 4.25 0.00 1.59 0.00 2.45 -
P/NAPS 1.52 0.00 1.42 0.00 1.46 0.00 1.44 7.43%

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