[TENAGA] QoQ Cumulative Quarter Result on 28-Feb-2015 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 91.68%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 10,676,800 43,286,800 31,542,800 21,637,100 11,027,100 42,792,400 31,069,000 -50.90%
PBT 2,163,300 7,133,700 5,721,200 4,986,300 2,620,800 7,114,700 4,804,900 -41.22%
Tax -201,100 -1,072,800 -469,900 -501,600 -269,800 -687,900 299,900 -
NP 1,962,200 6,060,900 5,251,300 4,484,700 2,351,000 6,426,800 5,104,800 -47.10%
-
NP to SH 1,976,000 6,118,400 5,297,500 4,508,100 2,351,900 6,467,000 5,111,100 -46.89%
-
Tax Rate 9.30% 15.04% 8.21% 10.06% 10.29% 9.67% -6.24% -
Total Cost 8,714,600 37,225,900 26,291,500 17,152,400 8,676,100 36,365,600 25,964,200 -51.67%
-
Net Worth 49,182,703 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 28.22%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 1,636,690 564,344 564,359 - 1,636,643 564,375 -
Div Payout % - 26.75% 10.65% 12.52% - 25.31% 11.04% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 49,182,703 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 28.22%
NOSH 5,644,101 5,643,759 5,643,442 5,643,590 5,644,108 5,643,599 5,643,755 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 18.38% 14.00% 16.65% 20.73% 21.32% 15.02% 16.43% -
ROE 4.02% 12.96% 11.34% 9.65% 5.16% 14.96% 15.09% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 189.17 766.99 558.93 383.39 195.37 758.25 550.50 -50.90%
EPS 35.01 108.41 93.87 79.88 41.67 114.59 90.56 -46.90%
DPS 0.00 29.00 10.00 10.00 0.00 29.00 10.00 -
NAPS 8.714 8.365 8.2801 8.276 8.08 7.659 6.00 28.21%
Adjusted Per Share Value based on latest NOSH - 5,643,025
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 184.49 747.96 545.03 373.87 190.54 739.42 536.85 -50.90%
EPS 34.14 105.72 91.54 77.90 40.64 111.74 88.32 -46.90%
DPS 0.00 28.28 9.75 9.75 0.00 28.28 9.75 -
NAPS 8.4983 8.1575 8.0742 8.0704 7.88 7.4688 5.8511 28.22%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 13.36 11.18 13.36 14.72 14.26 12.38 12.06 -
P/RPS 7.06 1.46 2.39 3.84 7.30 1.63 2.19 118.07%
P/EPS 38.16 10.31 14.23 18.43 34.22 10.80 13.32 101.58%
EY 2.62 9.70 7.03 5.43 2.92 9.26 7.51 -50.41%
DY 0.00 2.59 0.75 0.68 0.00 2.34 0.83 -
P/NAPS 1.53 1.34 1.61 1.78 1.76 1.62 2.01 -16.61%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 29/10/15 30/07/15 27/04/15 22/01/15 31/10/14 16/07/14 -
Price 13.20 12.66 12.12 14.60 14.52 13.36 12.46 -
P/RPS 6.98 1.65 2.17 3.81 7.43 1.76 2.26 111.93%
P/EPS 37.70 11.68 12.91 18.28 34.85 11.66 13.76 95.68%
EY 2.65 8.56 7.75 5.47 2.87 8.58 7.27 -48.94%
DY 0.00 2.29 0.83 0.68 0.00 2.17 0.80 -
P/NAPS 1.51 1.51 1.46 1.76 1.80 1.74 2.08 -19.20%

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