[TENAGA] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -46.67%
YoY- -47.0%
View:
Show?
TTM Result
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Revenue 40,564,900 40,840,100 47,782,300 25,013,000 47,416,900 23,711,500 46,189,800 -14.43%
PBT 7,547,100 7,566,300 8,506,800 4,587,000 8,281,800 4,134,200 8,001,700 -6.78%
Tax -951,900 -1,139,200 -1,226,500 -903,800 -1,369,700 -745,100 -1,087,700 -14.79%
NP 6,595,200 6,427,100 7,280,300 3,683,200 6,912,100 3,389,100 6,914,000 -5.51%
-
NP to SH 6,594,600 6,437,300 7,315,300 3,681,600 6,904,000 3,444,300 6,947,000 -6.05%
-
Tax Rate 12.61% 15.06% 14.42% 19.70% 16.54% 18.02% 13.59% -
Total Cost 33,969,700 34,413,000 40,502,000 21,329,800 40,504,800 20,322,400 39,275,800 -15.99%
-
Net Worth 57,803,260 57,155,513 59,181,222 0 57,110,490 0 55,352,352 5.33%
Dividend
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Div 3,702,017 3,702,017 3,450,758 2,489,953 3,450,758 960,804 2,202,585 86.53%
Div Payout % 56.14% 57.51% 47.17% 67.63% 49.98% 27.90% 31.71% -
Equity
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Net Worth 57,803,260 57,155,513 59,181,222 0 57,110,490 0 55,352,352 5.33%
NOSH 5,665,986 5,665,986 5,665,986 5,658,986 5,658,986 5,658,592 5,658,592 0.15%
Ratio Analysis
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
NP Margin 16.26% 15.74% 15.24% 14.73% 14.58% 14.29% 14.97% -
ROE 11.41% 11.26% 12.36% 0.00% 12.09% 0.00% 12.55% -
Per Share
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
RPS 715.94 721.40 843.32 442.00 837.90 419.04 816.28 -14.57%
EPS 116.39 113.71 129.11 65.06 122.00 60.87 122.77 -6.20%
DPS 65.41 65.41 61.00 44.00 61.00 17.00 39.00 86.05%
NAPS 10.2018 10.096 10.445 0.00 10.092 0.00 9.782 5.17%
Adjusted Per Share Value based on latest NOSH - 5,658,986
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
RPS 697.84 702.57 822.00 430.30 815.71 407.91 794.60 -14.43%
EPS 113.45 110.74 125.84 63.33 118.77 59.25 119.51 -6.05%
DPS 63.69 63.69 59.36 42.83 59.36 16.53 37.89 86.55%
NAPS 9.9439 9.8324 10.1809 0.00 9.8247 0.00 9.5223 5.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Date 30/03/18 29/12/17 30/11/17 29/09/17 30/08/17 30/06/17 31/05/17 -
Price 16.24 15.26 15.46 14.32 14.28 14.14 13.78 -
P/RPS 2.27 2.12 1.83 3.24 1.70 3.37 1.69 42.51%
P/EPS 13.95 13.42 11.97 22.01 11.70 23.23 11.22 29.88%
EY 7.17 7.45 8.35 4.54 8.54 4.30 8.91 -22.96%
DY 4.03 4.29 3.95 3.07 4.27 1.20 2.83 52.87%
P/NAPS 1.59 1.51 1.48 0.00 1.41 0.00 1.41 15.51%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/11/17 30/09/17 31/08/17 30/06/17 31/05/17 CAGR
Date 25/05/18 28/02/18 26/01/18 - 26/10/17 - 27/07/17 -
Price 15.04 15.70 15.84 0.00 14.34 0.00 14.24 -
P/RPS 2.10 2.18 1.88 0.00 1.71 0.00 1.74 25.33%
P/EPS 12.92 13.81 12.27 0.00 11.75 0.00 11.60 13.81%
EY 7.74 7.24 8.15 0.00 8.51 0.00 8.62 -12.12%
DY 4.35 4.17 3.85 0.00 4.25 0.00 2.74 74.18%
P/NAPS 1.47 1.56 1.52 0.00 1.42 0.00 1.46 0.82%

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