[TENAGA] QoQ 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- -63.39%
YoY- -51.48%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 10,489,300 10,676,800 11,744,000 9,905,700 10,610,000 11,027,100 11,723,400 -7.15%
PBT 1,499,400 2,163,300 1,412,500 734,900 2,365,500 2,620,800 2,309,800 -25.04%
Tax -184,400 -201,100 -602,900 31,700 -231,800 -269,800 -987,800 -67.36%
NP 1,315,000 1,962,200 809,600 766,600 2,133,700 2,351,000 1,322,000 -0.35%
-
NP to SH 1,320,700 1,976,000 820,900 789,400 2,156,200 2,351,900 1,355,900 -1.73%
-
Tax Rate 12.30% 9.30% 42.68% -4.31% 9.80% 10.29% 42.77% -
Total Cost 9,174,300 8,714,600 10,934,400 9,139,100 8,476,300 8,676,100 10,401,400 -8.03%
-
Net Worth 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 43,216,136 9.27%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 564,401 - 1,071,965 - 564,302 - 1,072,080 -34.82%
Div Payout % 42.74% - 130.58% - 26.17% - 79.07% -
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 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 43,216,136 9.27%
NOSH 5,644,017 5,644,101 5,641,924 5,642,601 5,643,025 5,644,108 5,642,530 0.01%
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 12.54% 18.38% 6.89% 7.74% 20.11% 21.32% 11.28% -
ROE 2.68% 4.02% 1.74% 1.69% 4.62% 5.16% 3.14% -
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 185.85 189.17 208.16 175.55 188.02 195.37 207.77 -7.16%
EPS 23.40 35.01 14.55 13.99 38.21 41.67 24.03 -1.75%
DPS 10.00 0.00 19.00 0.00 10.00 0.00 19.00 -34.83%
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 180.95 184.18 202.59 170.88 183.03 190.22 202.23 -7.15%
EPS 22.78 34.09 14.16 13.62 37.20 40.57 23.39 -1.74%
DPS 9.74 0.00 18.49 0.00 9.73 0.00 18.49 -34.80%
NAPS 8.5153 8.4843 8.1413 8.0597 8.0563 7.867 7.455 9.27%
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 7.06 7.06 5.37 7.61 7.83 7.30 5.96 11.96%
P/EPS 56.07 38.16 76.84 95.50 38.52 34.22 51.52 5.80%
EY 1.78 2.62 1.30 1.05 2.60 2.92 1.94 -5.58%
DY 0.76 0.00 1.70 0.00 0.68 0.00 1.53 -37.30%
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 7.75 6.98 6.08 6.90 7.77 7.43 6.43 13.26%
P/EPS 61.54 37.70 87.01 86.63 38.21 34.85 55.60 7.00%
EY 1.63 2.65 1.15 1.15 2.62 2.87 1.80 -6.40%
DY 0.69 0.00 1.50 0.00 0.68 0.00 1.42 -38.21%
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