[TENAGA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.44%
YoY- 32.3%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
Revenue 50,392,500 42,065,800 40,599,000 40,564,900 40,840,100 47,782,300 25,013,000 74.96%
PBT 5,046,600 5,603,000 6,918,600 7,547,100 7,566,300 8,506,800 4,587,000 7.92%
Tax -1,301,600 -1,119,200 -789,500 -951,900 -1,139,200 -1,226,500 -903,800 33.81%
NP 3,745,000 4,483,800 6,129,100 6,595,200 6,427,100 7,280,300 3,683,200 1.33%
-
NP to SH 3,723,700 4,461,900 6,112,700 6,594,600 6,437,300 7,315,300 3,681,600 0.91%
-
Tax Rate 25.79% 19.98% 11.41% 12.61% 15.06% 14.42% 19.70% -
Total Cost 46,647,500 37,582,000 34,469,900 33,969,700 34,413,000 40,502,000 21,329,800 86.82%
-
Net Worth 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 59,181,222 0 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
Div 3,021,606 2,928,422 2,928,422 3,702,017 3,702,017 3,450,758 2,489,953 16.71%
Div Payout % 81.15% 65.63% 47.91% 56.14% 57.51% 47.17% 67.63% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
Net Worth 57,716,936 57,861,523 58,929,439 57,803,260 57,155,513 59,181,222 0 -
NOSH 5,686,888 5,678,180 5,678,180 5,665,986 5,665,986 5,665,986 5,658,986 0.39%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
NP Margin 7.43% 10.66% 15.10% 16.26% 15.74% 15.24% 14.73% -
ROE 6.45% 7.71% 10.37% 11.41% 11.26% 12.36% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
RPS 887.97 741.53 716.01 715.94 721.40 843.32 442.00 74.57%
EPS 65.62 78.65 107.80 116.39 113.71 129.11 65.06 0.68%
DPS 53.27 51.68 51.68 65.41 65.41 61.00 44.00 16.49%
NAPS 10.1704 10.1997 10.3929 10.2018 10.096 10.445 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,665,986
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
RPS 866.90 723.66 698.42 697.84 702.57 822.00 430.30 74.96%
EPS 64.06 76.76 105.16 113.45 110.74 125.84 63.33 0.91%
DPS 51.98 50.38 50.38 63.69 63.69 59.36 42.83 16.72%
NAPS 9.929 9.9539 10.1376 9.9439 9.8324 10.1809 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 30/11/17 29/09/17 -
Price 13.60 15.46 14.64 16.24 15.26 15.46 14.32 -
P/RPS 1.53 2.08 2.04 2.27 2.12 1.83 3.24 -45.07%
P/EPS 20.73 19.66 13.58 13.95 13.42 11.97 22.01 -4.67%
EY 4.82 5.09 7.36 7.17 7.45 8.35 4.54 4.89%
DY 3.92 3.34 3.53 4.03 4.29 3.95 3.07 21.55%
P/NAPS 1.34 1.52 1.41 1.59 1.51 1.48 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/11/17 30/09/17 CAGR
Date 28/02/19 27/11/18 30/08/18 25/05/18 28/02/18 26/01/18 - -
Price 13.42 14.72 15.68 15.04 15.70 15.84 0.00 -
P/RPS 1.51 1.99 2.19 2.10 2.18 1.88 0.00 -
P/EPS 20.45 18.72 14.54 12.92 13.81 12.27 0.00 -
EY 4.89 5.34 6.88 7.74 7.24 8.15 0.00 -
DY 3.97 3.51 3.30 4.35 4.17 3.85 0.00 -
P/NAPS 1.32 1.44 1.51 1.47 1.56 1.52 0.00 -

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