[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2015 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -67.7%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 44,531,500 33,294,800 21,166,100 10,676,800 43,286,800 31,542,800 21,637,100 61.44%
PBT 8,066,800 6,194,500 3,662,700 2,163,300 7,133,700 5,721,200 4,986,300 37.60%
Tax -746,000 -610,100 -385,500 -201,100 -1,072,800 -469,900 -501,600 30.13%
NP 7,320,800 5,584,400 3,277,200 1,962,200 6,060,900 5,251,300 4,484,700 38.43%
-
NP to SH 7,367,600 5,605,400 3,296,700 1,976,000 6,118,400 5,297,500 4,508,100 38.54%
-
Tax Rate 9.25% 9.85% 10.53% 9.30% 15.04% 8.21% 10.06% -
Total Cost 37,210,700 27,710,400 17,888,900 8,714,600 37,225,900 26,291,500 17,152,400 67.18%
-
Net Worth 52,388,685 51,081,829 49,363,018 49,182,703 47,210,047 46,728,270 46,706,355 7.91%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 1,805,922 564,377 564,406 - 1,636,690 564,344 564,359 116.38%
Div Payout % 24.51% 10.07% 17.12% - 26.75% 10.65% 12.52% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 52,388,685 51,081,829 49,363,018 49,182,703 47,210,047 46,728,270 46,706,355 7.91%
NOSH 5,643,508 5,643,777 5,644,067 5,644,101 5,643,759 5,643,442 5,643,590 -0.00%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 16.44% 16.77% 15.48% 18.38% 14.00% 16.65% 20.73% -
ROE 14.06% 10.97% 6.68% 4.02% 12.96% 11.34% 9.65% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 789.07 589.94 375.01 189.17 766.99 558.93 383.39 61.44%
EPS 130.55 99.32 58.41 35.01 108.41 93.87 79.88 38.54%
DPS 32.00 10.00 10.00 0.00 29.00 10.00 10.00 116.38%
NAPS 9.283 9.051 8.746 8.714 8.365 8.2801 8.276 7.91%
Adjusted Per Share Value based on latest NOSH - 5,644,101
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 768.19 574.35 365.13 184.18 746.72 544.13 373.25 61.44%
EPS 127.09 96.70 56.87 34.09 105.55 91.38 77.77 38.53%
DPS 31.15 9.74 9.74 0.00 28.23 9.74 9.74 116.30%
NAPS 9.0373 8.8119 8.5154 8.4843 8.144 8.0609 8.0571 7.91%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 14.74 13.98 13.12 13.36 11.18 13.36 14.72 -
P/RPS 1.87 2.37 3.50 7.06 1.46 2.39 3.84 -37.96%
P/EPS 11.29 14.08 22.46 38.16 10.31 14.23 18.43 -27.76%
EY 8.86 7.10 4.45 2.62 9.70 7.03 5.43 38.39%
DY 2.17 0.72 0.76 0.00 2.59 0.75 0.68 115.99%
P/NAPS 1.59 1.54 1.50 1.53 1.34 1.61 1.78 -7.21%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/10/16 28/07/16 27/04/16 28/01/16 29/10/15 30/07/15 27/04/15 -
Price 14.32 14.32 14.40 13.20 12.66 12.12 14.60 -
P/RPS 1.81 2.43 3.84 6.98 1.65 2.17 3.81 -38.97%
P/EPS 10.97 14.42 24.65 37.70 11.68 12.91 18.28 -28.74%
EY 9.12 6.94 4.06 2.65 8.56 7.75 5.47 40.38%
DY 2.23 0.70 0.69 0.00 2.29 0.83 0.68 119.93%
P/NAPS 1.54 1.58 1.65 1.51 1.51 1.46 1.76 -8.48%

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