[TENAGA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -23.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 52,241,600 52,979,200 50,392,500 50,460,933 49,543,800 49,096,000 15,827,100 122.17%
PBT 6,312,800 8,294,400 5,046,600 6,458,533 7,878,600 9,661,600 2,979,300 65.19%
Tax -1,010,200 -2,209,600 -1,301,600 -1,263,066 -1,108,200 -1,194,400 -235,400 164.78%
NP 5,302,600 6,084,800 3,745,000 5,195,466 6,770,400 8,467,200 2,743,900 55.33%
-
NP to SH 5,346,000 6,227,200 3,723,700 5,144,000 6,714,000 8,478,800 2,755,700 55.73%
-
Tax Rate 16.00% 26.64% 25.79% 19.56% 14.07% 12.36% 7.90% -
Total Cost 46,939,000 46,894,400 46,647,500 45,265,466 42,773,400 40,628,800 13,083,200 134.90%
-
Net Worth 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 1.56%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,412,133 - 3,023,068 2,289,568 3,432,716 - 1,212,063 99.75%
Div Payout % 63.83% - 81.18% 44.51% 51.13% - 43.98% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 58,498,181 57,696,331 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 1.56%
NOSH 5,686,888 5,686,888 5,686,888 5,678,180 5,678,180 5,665,986 5,665,986 0.24%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.15% 11.49% 7.43% 10.30% 13.67% 17.25% 17.34% -
ROE 9.14% 10.79% 6.45% 8.89% 11.39% 14.67% 4.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 918.63 931.60 887.97 889.51 873.76 866.50 279.57 121.50%
EPS 94.00 109.52 65.62 90.68 118.40 149.64 48.68 55.25%
DPS 60.00 0.00 53.27 40.36 60.54 0.00 21.41 99.14%
NAPS 10.2865 10.1455 10.1704 10.1997 10.3929 10.2018 10.096 1.25%
Adjusted Per Share Value based on latest NOSH - 5,678,180
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 898.71 911.40 866.90 868.08 852.30 844.60 272.27 122.17%
EPS 91.97 107.13 64.06 88.49 115.50 145.86 47.41 55.73%
DPS 58.70 0.00 52.01 39.39 59.05 0.00 20.85 99.76%
NAPS 10.0634 9.9255 9.929 9.9539 10.1376 9.9439 9.8324 1.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 13.84 12.66 13.60 15.46 14.64 16.24 15.26 -
P/RPS 1.51 1.36 1.53 1.74 1.68 1.87 5.46 -57.65%
P/EPS 14.72 11.56 20.73 17.05 12.36 10.85 31.35 -39.67%
EY 6.79 8.65 4.82 5.87 8.09 9.21 3.19 65.69%
DY 4.34 0.00 3.92 2.61 4.14 0.00 1.40 113.04%
P/NAPS 1.35 1.25 1.34 1.52 1.41 1.59 1.51 -7.21%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 28/02/19 27/11/18 30/08/18 25/05/18 28/02/18 -
Price 13.96 11.66 13.42 14.72 15.68 15.04 15.70 -
P/RPS 1.52 1.25 1.51 1.65 1.79 1.74 5.62 -58.27%
P/EPS 14.85 10.65 20.45 16.23 13.24 10.05 32.25 -40.45%
EY 6.73 9.39 4.89 6.16 7.55 9.95 3.10 67.90%
DY 4.30 0.00 3.97 2.74 3.86 0.00 1.36 115.87%
P/NAPS 1.36 1.15 1.32 1.44 1.51 1.47 1.56 -8.76%

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