[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2015 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Jan-2016

Admission Sponsor

Sponsor

Financial Year

31-Aug-2016

Quarter

30-Nov-2015 [#1]

Profit Trend

QoQ- 29.18%

YoY- -15.98%

Quarter Report

Announcement Q1FY16.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Annualized Quarter Result
Revenue	44,531,500	44,393,066	42,332,200	42,707,200	43,286,800	42,057,066	43,274,200	1.91%
YoY %	0.31%	4.87%	-0.88%	-1.34%	2.92%	-2.81%	-	-
Horiz. %	102.91%	102.59%	97.82%	98.69%	100.03%	97.19%	100.00%	-
PBT	8,066,800	8,259,333	7,325,400	8,653,200	7,133,700	7,628,266	9,972,600	-13.12%
YoY %	-2.33%	12.75%	-15.34%	21.30%	-6.48%	-23.51%	-	-
Horiz. %	80.89%	82.82%	73.46%	86.77%	71.53%	76.49%	100.00%	-
Tax	-746,000	-813,466	-771,000	-804,400	-1,072,800	-626,533	-1,003,200	-17.84%
YoY %	8.29%	-5.51%	4.15%	25.02%	-71.23%	37.55%	-	-
Horiz. %	74.36%	81.09%	76.85%	80.18%	106.94%	62.45%	100.00%	-
NP	7,320,800	7,445,866	6,554,400	7,848,800	6,060,900	7,001,733	8,969,400	-12.60%
YoY %	-1.68%	13.60%	-16.49%	29.50%	-13.44%	-21.94%	-	-
Horiz. %	81.62%	83.01%	73.08%	87.51%	67.57%	78.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,367,600	7,473,866	6,593,400	7,904,000	6,118,400	7,063,333	9,016,200	-12.54%
YoY %	-1.42%	13.35%	-16.58%	29.18%	-13.38%	-21.66%	-	-
Horiz. %	81.72%	82.89%	73.13%	87.66%	67.86%	78.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.25%	9.85%	10.53%	9.30%	15.04%	8.21%	10.06%	-
YoY %	-6.09%	-6.46%	13.23%	-38.16%	83.19%	-18.39%	-	-
Horiz. %	91.95%	97.91%	104.67%	92.45%	149.50%	81.61%	100.00%	-
Total Cost	37,210,700	36,947,200	35,777,800	34,858,400	37,225,900	35,055,333	34,304,800	5.54%
YoY %	0.71%	3.27%	2.64%	-6.36%	6.19%	2.19%	-	-
Horiz. %	108.47%	107.70%	104.29%	101.61%	108.52%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,388,685	51,081,829	49,363,018	49,182,703	47,210,047	46,728,270	46,706,355	7.91%
YoY %	2.56%	3.48%	0.37%	4.18%	1.03%	0.05%	-	-
Horiz. %	112.17%	109.37%	105.69%	105.30%	101.08%	100.05%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Dividend
Div	1,805,922	752,503	1,128,813	-	1,636,690	752,459	1,128,718	36.60%
YoY %	139.99%	-33.34%	0.00%	-	117.51%	-33.34%	-	-
Horiz. %	160.00%	66.67%	100.01%	-	145.00%	66.66%	100.00%	-
Div Payout %	24.51%	10.07%	17.12%	-	26.75%	10.65%	12.52%	-
YoY %	143.40%	-41.18%	0.00%	-	151.17%	-14.94%	-	-
Horiz. %	195.77%	80.43%	136.74%	-	213.66%	85.06%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Equity
Net Worth	52,388,685	51,081,829	49,363,018	49,182,703	47,210,047	46,728,270	46,706,355	7.91%
YoY %	2.56%	3.48%	0.37%	4.18%	1.03%	0.05%	-	-
Horiz. %	112.17%	109.37%	105.69%	105.30%	101.08%	100.05%	100.00%	-
NOSH	5,643,508	5,643,777	5,644,067	5,644,101	5,643,759	5,643,442	5,643,590	-0.00%
YoY %	-0.00%	-0.01%	-0.00%	0.01%	0.01%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.01%	100.00%	100.00%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Ratio Analysis
NP Margin	16.44%	16.77%	15.48%	18.38%	14.00%	16.65%	20.73%	-
YoY %	-1.97%	8.33%	-15.78%	31.29%	-15.92%	-19.68%	-	-
Horiz. %	79.31%	80.90%	74.67%	88.66%	67.53%	80.32%	100.00%	-
ROE	14.06%	14.63%	13.36%	16.07%	12.96%	15.12%	19.30%	-
YoY %	-3.90%	9.51%	-16.86%	24.00%	-14.29%	-21.66%	-	-
Horiz. %	72.85%	75.80%	69.22%	83.26%	67.15%	78.34%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Per Share
RPS	789.07	786.58	750.03	756.67	766.99	745.24	766.78	1.91%
YoY %	0.32%	4.87%	-0.88%	-1.35%	2.92%	-2.81%	-	-
Horiz. %	102.91%	102.58%	97.82%	98.68%	100.03%	97.19%	100.00%	-
EPS	130.55	132.43	116.82	140.04	108.41	125.16	159.76	-12.54%
YoY %	-1.42%	13.36%	-16.58%	29.18%	-13.38%	-21.66%	-	-
Horiz. %	81.72%	82.89%	73.12%	87.66%	67.86%	78.34%	100.00%	-
DPS	32.00	13.33	20.00	0.00	29.00	13.33	20.00	36.60%
YoY %	140.06%	-33.35%	0.00%	0.00%	117.55%	-33.35%	-	-
Horiz. %	160.00%	66.65%	100.00%	0.00%	145.00%	66.65%	100.00%	-
NAPS	9.283	9.051	8.746	8.714	8.365	8.2801	8.276	7.91%
YoY %	2.56%	3.49%	0.37%	4.17%	1.03%	0.05%	-	-
Horiz. %	112.17%	109.36%	105.68%	105.29%	101.08%	100.05%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,101
RPS	769.47	767.07	731.46	737.94	747.96	726.71	747.74	1.91%
YoY %	0.31%	4.87%	-0.88%	-1.34%	2.92%	-2.81%	-	-
Horiz. %	102.91%	102.59%	97.82%	98.69%	100.03%	97.19%	100.00%	-
EPS	127.31	129.14	113.93	136.57	105.72	122.05	155.79	-12.53%
YoY %	-1.42%	13.35%	-16.58%	29.18%	-13.38%	-21.66%	-	-
Horiz. %	81.72%	82.89%	73.13%	87.66%	67.86%	78.34%	100.00%	-
DPS	31.20	13.00	19.50	0.00	28.28	13.00	19.50	36.60%
YoY %	140.00%	-33.33%	0.00%	0.00%	117.54%	-33.33%	-	-
Horiz. %	160.00%	66.67%	100.00%	0.00%	145.03%	66.67%	100.00%	-
NAPS	9.0523	8.8265	8.5295	8.4983	8.1575	8.0742	8.0704	7.91%
YoY %	2.56%	3.48%	0.37%	4.18%	1.03%	0.05%	-	-
Horiz. %	112.17%	109.37%	105.69%	105.30%	101.08%	100.05%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/16	31/05/16	29/02/16	30/11/15	28/08/15	29/05/15	27/02/15	-
Price	14.74	13.98	13.12	13.36	11.18	13.36	14.72	-
P/RPS	1.87	1.78	1.75	1.77	1.46	1.79	1.92	-1.73%
YoY %	5.06%	1.71%	-1.13%	21.23%	-18.44%	-6.77%	-	-
Horiz. %	97.40%	92.71%	91.15%	92.19%	76.04%	93.23%	100.00%	-
P/EPS	11.29	10.56	11.23	9.54	10.31	10.67	9.21	14.46%
YoY %	6.91%	-5.97%	17.71%	-7.47%	-3.37%	15.85%	-	-
Horiz. %	122.58%	114.66%	121.93%	103.58%	111.94%	115.85%	100.00%	-
EY	8.86	9.47	8.90	10.48	9.70	9.37	10.85	-12.58%
YoY %	-6.44%	6.40%	-15.08%	8.04%	3.52%	-13.64%	-	-
Horiz. %	81.66%	87.28%	82.03%	96.59%	89.40%	86.36%	100.00%	-
DY	2.17	0.95	1.52	0.00	2.59	1.00	1.36	36.35%
YoY %	128.42%	-37.50%	0.00%	0.00%	159.00%	-26.47%	-	-
Horiz. %	159.56%	69.85%	111.76%	0.00%	190.44%	73.53%	100.00%	-
P/NAPS	1.59	1.54	1.50	1.53	1.34	1.61	1.78	-7.21%
YoY %	3.25%	2.67%	-1.96%	14.18%	-16.77%	-9.55%	-	-
Horiz. %	89.33%	86.52%	84.27%	85.96%	75.28%	90.45%	100.00%	-

	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	31/05/15	28/02/15	CAGR
Price Multiplier on Announcement Date
Date	27/10/16	28/07/16	27/04/16	28/01/16	29/10/15	30/07/15	27/04/15	-
Price	14.32	14.32	14.40	13.20	12.66	12.12	14.60	-
P/RPS	1.81	1.82	1.92	1.74	1.65	1.63	1.90	-3.16%
YoY %	-0.55%	-5.21%	10.34%	5.45%	1.23%	-14.21%	-	-
Horiz. %	95.26%	95.79%	101.05%	91.58%	86.84%	85.79%	100.00%	-
P/EPS	10.97	10.81	12.33	9.43	11.68	9.68	9.14	12.87%
YoY %	1.48%	-12.33%	30.75%	-19.26%	20.66%	5.91%	-	-
Horiz. %	120.02%	118.27%	134.90%	103.17%	127.79%	105.91%	100.00%	-
EY	9.12	9.25	8.11	10.61	8.56	10.33	10.94	-11.37%
YoY %	-1.41%	14.06%	-23.56%	23.95%	-17.13%	-5.58%	-	-
Horiz. %	83.36%	84.55%	74.13%	96.98%	78.24%	94.42%	100.00%	-
DY	2.23	0.93	1.39	0.00	2.29	1.10	1.37	38.17%
YoY %	139.78%	-33.09%	0.00%	0.00%	108.18%	-19.71%	-	-
Horiz. %	162.77%	67.88%	101.46%	0.00%	167.15%	80.29%	100.00%	-
P/NAPS	1.54	1.58	1.65	1.51	1.51	1.46	1.76	-8.48%
YoY %	-2.53%	-4.24%	9.27%	0.00%	3.42%	-17.05%	-	-
Horiz. %	87.50%	89.77%	93.75%	85.80%	85.80%	82.95%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

TOPGLOV

1.17

+0.21

161,361,000

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

100,857,200

EDUSPEC-OR

0.005

0.00

75,002,700

SUPERMX

0.995

+0.13

65,672,700

TWL

0.03

+0.005

62,678,800

E&O-LR

0.055

+0.01

56,261,700

CAREPLS

0.37

+0.065

55,705,500

JAKS

0.125

-0.005

37,510,300

ICONIC

0.11

0.00

26,779,000

More active Stocks

HARTA

3.68

+0.72

23,607,100

KOSSAN

2.72

+0.34

11,168,800

HEIM

23.96

+0.28

64,300

HARTA-C1W

0.455

+0.275

1,001,000

TOPGLOV

1.17

+0.21

161,361,000

KOSSAN-C60

0.72

+0.21

53,000

F&N

32.48

+0.20

28,400

PETDAG

21.20

+0.20

200

GREATEC

4.70

+0.17

759,200

HARTA-C2A

0.345

+0.14

6,496,500

More gainer Stocks

AJI

16.68

-0.20

97,900

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

AHEALTH

3.08

-0.09

159,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

GESHEN

4.12

-0.08

11,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More