[TENAGA] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 17.51%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 21,166,100 10,676,800 43,286,800 31,542,800 21,637,100 11,027,100 42,792,400 -37.48%
PBT 3,662,700 2,163,300 7,133,700 5,721,200 4,986,300 2,620,800 7,114,700 -35.79%
Tax -385,500 -201,100 -1,072,800 -469,900 -501,600 -269,800 -687,900 -32.05%
NP 3,277,200 1,962,200 6,060,900 5,251,300 4,484,700 2,351,000 6,426,800 -36.19%
-
NP to SH 3,296,700 1,976,000 6,118,400 5,297,500 4,508,100 2,351,900 6,467,000 -36.21%
-
Tax Rate 10.53% 9.30% 15.04% 8.21% 10.06% 10.29% 9.67% -
Total Cost 17,888,900 8,714,600 37,225,900 26,291,500 17,152,400 8,676,100 36,365,600 -37.71%
-
Net Worth 49,363,018 49,182,703 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 9.26%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 564,406 - 1,636,690 564,344 564,359 - 1,636,643 -50.85%
Div Payout % 17.12% - 26.75% 10.65% 12.52% - 25.31% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 49,363,018 49,182,703 47,210,047 46,728,270 46,706,355 45,604,398 43,224,325 9.26%
NOSH 5,644,067 5,644,101 5,643,759 5,643,442 5,643,590 5,644,108 5,643,599 0.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 15.48% 18.38% 14.00% 16.65% 20.73% 21.32% 15.02% -
ROE 6.68% 4.02% 12.96% 11.34% 9.65% 5.16% 14.96% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 375.01 189.17 766.99 558.93 383.39 195.37 758.25 -37.48%
EPS 58.41 35.01 108.41 93.87 79.88 41.67 114.59 -36.21%
DPS 10.00 0.00 29.00 10.00 10.00 0.00 29.00 -50.85%
NAPS 8.746 8.714 8.365 8.2801 8.276 8.08 7.659 9.25%
Adjusted Per Share Value based on latest NOSH - 5,642,601
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 365.13 184.18 746.72 544.13 373.25 190.22 738.19 -37.48%
EPS 56.87 34.09 105.55 91.38 77.77 40.57 111.56 -36.21%
DPS 9.74 0.00 28.23 9.74 9.74 0.00 28.23 -50.83%
NAPS 8.5154 8.4843 8.144 8.0609 8.0571 7.867 7.4564 9.26%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 13.12 13.36 11.18 13.36 14.72 14.26 12.38 -
P/RPS 3.50 7.06 1.46 2.39 3.84 7.30 1.63 66.51%
P/EPS 22.46 38.16 10.31 14.23 18.43 34.22 10.80 62.99%
EY 4.45 2.62 9.70 7.03 5.43 2.92 9.26 -38.67%
DY 0.76 0.00 2.59 0.75 0.68 0.00 2.34 -52.78%
P/NAPS 1.50 1.53 1.34 1.61 1.78 1.76 1.62 -5.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 27/04/16 28/01/16 29/10/15 30/07/15 27/04/15 22/01/15 31/10/14 -
Price 14.40 13.20 12.66 12.12 14.60 14.52 13.36 -
P/RPS 3.84 6.98 1.65 2.17 3.81 7.43 1.76 68.30%
P/EPS 24.65 37.70 11.68 12.91 18.28 34.85 11.66 64.79%
EY 4.06 2.65 8.56 7.75 5.47 2.87 8.58 -39.30%
DY 0.69 0.00 2.29 0.83 0.68 0.00 2.17 -53.44%
P/NAPS 1.65 1.51 1.51 1.46 1.76 1.80 1.74 -3.48%

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