[TENAGA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Revenue 49,096,000 15,827,100 69,642,000 0 47,416,900 0 46,604,133 6.45%
PBT 9,661,600 2,979,300 13,321,200 0 8,281,800 0 8,172,533 22.25%
Tax -1,194,400 -235,400 -381,000 0 -1,369,700 0 -1,269,066 -7.02%
NP 8,467,200 2,743,900 12,940,200 0 6,912,100 0 6,903,466 27.78%
-
NP to SH 8,478,800 2,755,700 12,910,800 0 6,904,000 0 6,913,066 27.77%
-
Tax Rate 12.36% 7.90% 2.86% - 16.54% - 15.53% -
Total Cost 40,628,800 13,083,200 56,701,800 0 40,504,800 0 39,700,666 2.81%
-
Net Worth 57,803,260 57,155,513 59,181,222 0 57,110,793 0 55,356,592 5.32%
Dividend
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Div - 1,212,063 - - 3,451,999 - 1,282,712 -
Div Payout % - 43.98% - - 50.00% - 18.55% -
Equity
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Net Worth 57,803,260 57,155,513 59,181,222 0 57,110,793 0 55,356,592 5.32%
NOSH 5,665,986 5,665,986 5,665,986 5,659,016 5,659,016 5,659,026 5,659,026 0.14%
Ratio Analysis
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
NP Margin 17.25% 17.34% 18.58% 0.00% 14.58% 0.00% 14.81% -
ROE 14.67% 4.82% 21.82% 0.00% 12.09% 0.00% 12.49% -
Per Share
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
RPS 866.50 279.57 1,229.12 0.00 837.90 0.00 823.54 6.29%
EPS 149.64 48.68 227.88 0.00 122.00 0.00 122.16 27.58%
DPS 0.00 21.41 0.00 0.00 61.00 0.00 22.67 -
NAPS 10.2018 10.096 10.445 0.00 10.092 0.00 9.782 5.17%
Adjusted Per Share Value based on latest NOSH - 5,658,986
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
RPS 846.93 273.03 1,201.36 0.00 817.97 0.00 803.95 6.45%
EPS 146.26 47.54 222.72 0.00 119.10 0.00 119.25 27.77%
DPS 0.00 20.91 0.00 0.00 59.55 0.00 22.13 -
NAPS 9.9714 9.8596 10.2091 0.00 9.8519 0.00 9.5493 5.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Date 30/03/18 29/12/17 30/11/17 29/09/17 30/08/17 30/06/17 31/05/17 -
Price 16.24 15.26 15.46 14.32 14.28 14.14 13.78 -
P/RPS 1.87 5.46 1.26 0.00 1.70 0.00 1.67 14.54%
P/EPS 10.85 31.35 6.78 0.00 11.70 0.00 11.28 -4.55%
EY 9.21 3.19 14.74 0.00 8.54 0.00 8.87 4.61%
DY 0.00 1.40 0.00 0.00 4.27 0.00 1.64 -
P/NAPS 1.59 1.51 1.48 0.00 1.41 0.00 1.41 15.51%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Date 25/05/18 28/02/18 26/01/18 - 26/10/17 - 27/07/17 -
Price 15.04 15.70 15.84 0.00 14.34 0.00 14.24 -
P/RPS 1.74 5.62 1.29 0.00 1.71 0.00 1.73 0.69%
P/EPS 10.05 32.25 6.95 0.00 11.75 0.00 11.66 -16.33%
EY 9.95 3.10 14.39 0.00 8.51 0.00 8.58 19.46%
DY 0.00 1.36 0.00 0.00 4.25 0.00 1.59 -
P/NAPS 1.47 1.56 1.52 0.00 1.42 0.00 1.46 0.82%

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