[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2017

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Nov-2017
Profit Trend
QoQ--%
YoY- 23.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
Revenue 49,543,800 49,096,000 15,827,100 69,642,000 0 47,416,900 0 -
PBT 7,878,600 9,661,600 2,979,300 13,321,200 0 8,281,800 0 -
Tax -1,108,200 -1,194,400 -235,400 -381,000 0 -1,369,700 0 -
NP 6,770,400 8,467,200 2,743,900 12,940,200 0 6,912,100 0 -
-
NP to SH 6,714,000 8,478,800 2,755,700 12,910,800 0 6,904,000 0 -
-
Tax Rate 14.07% 12.36% 7.90% 2.86% - 16.54% - -
Total Cost 42,773,400 40,628,800 13,083,200 56,701,800 0 40,504,800 0 -
-
Net Worth 58,929,439 57,803,260 57,155,513 59,181,222 0 57,110,793 0 -
Dividend
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
Div 3,432,716 - 1,212,063 - - 3,451,999 - -
Div Payout % 51.13% - 43.98% - - 50.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
Net Worth 58,929,439 57,803,260 57,155,513 59,181,222 0 57,110,793 0 -
NOSH 5,678,180 5,665,986 5,665,986 5,665,986 5,659,016 5,659,016 5,659,026 0.33%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
NP Margin 13.67% 17.25% 17.34% 18.58% 0.00% 14.58% 0.00% -
ROE 11.39% 14.67% 4.82% 21.82% 0.00% 12.09% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
RPS 873.76 866.50 279.57 1,229.12 0.00 837.90 0.00 -
EPS 118.40 149.64 48.68 227.88 0.00 122.00 0.00 -
DPS 60.54 0.00 21.41 0.00 0.00 61.00 0.00 -
NAPS 10.3929 10.2018 10.096 10.445 0.00 10.092 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,665,986
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
RPS 852.30 844.60 272.27 1,198.05 0.00 815.71 0.00 -
EPS 115.50 145.86 47.41 222.10 0.00 118.77 0.00 -
DPS 59.05 0.00 20.85 0.00 0.00 59.38 0.00 -
NAPS 10.1376 9.9439 9.8324 10.1809 0.00 9.8248 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
Date 29/06/18 30/03/18 29/12/17 30/11/17 29/09/17 30/08/17 30/06/17 -
Price 14.64 16.24 15.26 15.46 14.32 14.28 14.14 -
P/RPS 1.68 1.87 5.46 1.26 0.00 1.70 0.00 -
P/EPS 12.36 10.85 31.35 6.78 0.00 11.70 0.00 -
EY 8.09 9.21 3.19 14.74 0.00 8.54 0.00 -
DY 4.14 0.00 1.40 0.00 0.00 4.27 0.00 -
P/NAPS 1.41 1.59 1.51 1.48 0.00 1.41 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 CAGR
Date 30/08/18 25/05/18 28/02/18 26/01/18 - 26/10/17 - -
Price 15.68 15.04 15.70 15.84 0.00 14.34 0.00 -
P/RPS 1.79 1.74 5.62 1.29 0.00 1.71 0.00 -
P/EPS 13.24 10.05 32.25 6.95 0.00 11.75 0.00 -
EY 7.55 9.95 3.10 14.39 0.00 8.51 0.00 -
DY 3.86 0.00 1.36 0.00 0.00 4.25 0.00 -
P/NAPS 1.51 1.47 1.56 1.52 0.00 1.42 0.00 -

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
Post a Comment