[TENAGA] QoQ Annualized Quarter Result on 31-May-2016 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 13.35%
YoY- 5.81%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 44,807,800 67,449,600 44,531,500 44,393,066 42,332,200 42,707,200 43,286,800 2.33%
PBT 7,389,600 11,971,200 8,066,800 8,259,333 7,325,400 8,653,200 7,133,700 2.37%
Tax -931,800 -1,240,200 -746,000 -813,466 -771,000 -804,400 -1,072,800 -8.97%
NP 6,457,800 10,731,000 7,320,800 7,445,866 6,554,400 7,848,800 6,060,900 4.32%
-
NP to SH 6,444,800 10,443,000 7,367,600 7,473,866 6,593,400 7,904,000 6,118,400 3.52%
-
Tax Rate 12.61% 10.36% 9.25% 9.85% 10.53% 9.30% 15.04% -
Total Cost 38,350,000 56,718,600 37,210,700 36,947,200 35,777,800 34,858,400 37,225,900 2.00%
-
Net Worth 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 49,182,703 47,210,047 10.04%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 1,921,796 - 1,805,922 752,503 1,128,813 - 1,636,690 11.31%
Div Payout % 29.82% - 24.51% 10.07% 17.12% - 26.75% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 49,182,703 47,210,047 10.04%
NOSH 5,652,341 5,652,809 5,643,508 5,643,777 5,644,067 5,644,101 5,643,759 0.10%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 14.41% 15.91% 16.44% 16.77% 15.48% 18.38% 14.00% -
ROE 11.83% 19.22% 14.06% 14.63% 13.36% 16.07% 12.96% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 792.73 1,193.21 789.07 786.58 750.03 756.67 766.99 2.22%
EPS 114.02 184.74 130.55 132.43 116.82 140.04 108.41 3.42%
DPS 34.00 0.00 32.00 13.33 20.00 0.00 29.00 11.19%
NAPS 9.64 9.612 9.283 9.051 8.746 8.714 8.365 9.92%
Adjusted Per Share Value based on latest NOSH - 5,643,363
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 772.96 1,163.54 768.19 765.80 730.25 736.72 746.72 2.33%
EPS 111.18 180.15 127.09 128.93 113.74 136.35 105.55 3.52%
DPS 33.15 0.00 31.15 12.98 19.47 0.00 28.23 11.31%
NAPS 9.3996 9.373 9.0373 8.8119 8.5154 8.4843 8.144 10.04%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 13.54 14.04 14.74 13.98 13.12 13.36 11.18 -
P/RPS 1.71 1.18 1.87 1.78 1.75 1.77 1.46 11.12%
P/EPS 11.88 7.60 11.29 10.56 11.23 9.54 10.31 9.91%
EY 8.42 13.16 8.86 9.47 8.90 10.48 9.70 -9.01%
DY 2.51 0.00 2.17 0.95 1.52 0.00 2.59 -2.07%
P/NAPS 1.40 1.46 1.59 1.54 1.50 1.53 1.34 2.96%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 24/01/17 27/10/16 28/07/16 27/04/16 28/01/16 29/10/15 -
Price 13.86 13.88 14.32 14.32 14.40 13.20 12.66 -
P/RPS 1.75 1.16 1.81 1.82 1.92 1.74 1.65 4.00%
P/EPS 12.16 7.51 10.97 10.81 12.33 9.43 11.68 2.72%
EY 8.23 13.31 9.12 9.25 8.11 10.61 8.56 -2.58%
DY 2.45 0.00 2.23 0.93 1.39 0.00 2.29 4.60%
P/NAPS 1.44 1.44 1.54 1.58 1.65 1.51 1.51 -3.11%

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