[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2016

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016
Profit Trend
QoQ- -76.38%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 34,953,100 0 22,403,900 11,241,600 44,531,500 33,294,800 21,166,100 49.27%
PBT 6,129,400 0 3,694,800 1,995,200 8,066,800 6,194,500 3,662,700 50.86%
Tax -951,800 0 -465,900 -206,700 -746,000 -610,100 -385,500 105.82%
NP 5,177,600 0 3,228,900 1,788,500 7,320,800 5,584,400 3,277,200 44.09%
-
NP to SH 5,184,800 0 3,222,400 1,740,500 7,367,600 5,605,400 3,296,700 43.57%
-
Tax Rate 15.53% - 12.61% 10.36% 9.25% 9.85% 10.53% -
Total Cost 29,775,500 0 19,175,000 9,453,100 37,210,700 27,710,400 17,888,900 50.22%
-
Net Worth 55,356,592 0 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 9.58%
Dividend
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 962,034 - 960,898 - 1,805,922 564,377 564,406 53.09%
Div Payout % 18.55% - 29.82% - 24.51% 10.07% 17.12% -
Equity
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 55,356,592 0 54,488,577 54,334,804 52,388,685 51,081,829 49,363,018 9.58%
NOSH 5,659,026 5,652,341 5,652,341 5,652,809 5,643,508 5,643,777 5,644,067 0.21%
Ratio Analysis
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 14.81% 0.00% 14.41% 15.91% 16.44% 16.77% 15.48% -
ROE 9.37% 0.00% 5.91% 3.20% 14.06% 10.97% 6.68% -
Per Share
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 617.65 0.00 396.36 198.87 789.07 589.94 375.01 48.96%
EPS 91.62 0.00 57.01 30.79 130.55 99.32 58.41 43.26%
DPS 17.00 0.00 17.00 0.00 32.00 10.00 10.00 52.77%
NAPS 9.782 0.00 9.64 9.612 9.283 9.051 8.746 9.35%
Adjusted Per Share Value based on latest NOSH - 5,652,809
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 601.30 0.00 385.41 193.39 766.07 572.77 364.12 49.27%
EPS 89.19 0.00 55.43 29.94 126.74 96.43 56.71 43.57%
DPS 16.55 0.00 16.53 0.00 31.07 9.71 9.71 53.09%
NAPS 9.523 0.00 9.3737 9.3472 9.0124 8.7876 8.4919 9.58%
Price Multiplier on Financial Quarter End Date
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 31/05/17 31/03/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 13.78 13.72 13.54 14.04 14.74 13.98 13.12 -
P/RPS 2.23 0.00 3.42 7.06 1.87 2.37 3.50 -30.23%
P/EPS 15.04 0.00 23.75 45.60 11.29 14.08 22.46 -27.40%
EY 6.65 0.00 4.21 2.19 8.86 7.10 4.45 37.82%
DY 1.23 0.00 1.26 0.00 2.17 0.72 0.76 46.89%
P/NAPS 1.41 0.00 1.40 1.46 1.59 1.54 1.50 -4.82%
Price Multiplier on Announcement Date
31/05/17 31/03/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 27/07/17 - 27/04/17 24/01/17 27/10/16 28/07/16 27/04/16 -
Price 14.24 0.00 13.86 13.88 14.32 14.32 14.40 -
P/RPS 2.31 0.00 3.50 6.98 1.81 2.43 3.84 -33.36%
P/EPS 15.54 0.00 24.31 45.08 10.97 14.42 24.65 -30.82%
EY 6.43 0.00 4.11 2.22 9.12 6.94 4.06 44.37%
DY 1.19 0.00 1.23 0.00 2.23 0.70 0.69 54.54%
P/NAPS 1.46 0.00 1.44 1.44 1.54 1.58 1.65 -9.30%

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