[TENAGA] YoY Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -4.16%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 0 44,807,800 42,332,200 43,274,200 39,138,200 35,962,000 34,645,200 -
PBT 0 7,389,600 7,325,400 9,972,600 5,869,600 7,215,200 6,968,800 -
Tax 0 -931,800 -771,000 -1,003,200 1,061,800 -1,861,400 -1,634,800 -
NP 0 6,457,800 6,554,400 8,969,400 6,931,400 5,353,800 5,334,000 -
-
NP to SH 0 6,444,800 6,593,400 9,016,200 6,968,400 5,375,200 5,354,200 -
-
Tax Rate - 12.61% 10.53% 10.06% -18.09% 25.80% 23.46% -
Total Cost 0 38,350,000 35,777,800 34,304,800 32,206,800 30,608,200 29,311,200 -
-
Net Worth 0 54,488,577 49,363,018 46,706,355 33,863,748 33,661,197 34,996,579 -
Dividend
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - 1,921,796 1,128,813 1,128,718 1,128,791 1,103,284 555,535 -
Div Payout % - 29.82% 17.12% 12.52% 16.20% 20.53% 10.38% -
Equity
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 0 54,488,577 49,363,018 46,706,355 33,863,748 33,661,197 34,996,579 -
NOSH 5,659,026 5,652,341 5,644,067 5,643,590 5,643,958 5,516,420 5,457,130 0.68%
Ratio Analysis
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 0.00% 14.41% 15.48% 20.73% 17.71% 14.89% 15.40% -
ROE 0.00% 11.83% 13.36% 19.30% 20.58% 15.97% 15.30% -
Per Share
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 0.00 792.73 750.03 766.78 693.45 651.91 634.86 -
EPS 0.00 114.02 116.82 159.76 123.48 97.44 98.12 -
DPS 0.00 34.00 20.00 20.00 20.00 20.00 10.18 -
NAPS 0.00 9.64 8.746 8.276 6.00 6.102 6.413 -
Adjusted Per Share Value based on latest NOSH - 5,643,025
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 0.00 774.24 731.46 747.74 676.27 621.39 598.64 -
EPS 0.00 111.36 113.93 155.79 120.41 92.88 92.52 -
DPS 0.00 33.21 19.50 19.50 19.50 19.06 9.60 -
NAPS 0.00 9.4151 8.5295 8.0704 5.8514 5.8164 6.0471 -
Price Multiplier on Financial Quarter End Date
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/06/17 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 14.14 13.54 13.12 14.72 12.00 6.94 6.28 -
P/RPS 0.00 1.71 1.75 1.92 1.73 1.06 0.99 -
P/EPS 0.00 11.88 11.23 9.21 9.72 7.12 6.40 -
EY 0.00 8.42 8.90 10.85 10.29 14.04 15.62 -
DY 0.00 2.51 1.52 1.36 1.67 2.88 1.62 -
P/NAPS 0.00 1.40 1.50 1.78 2.00 1.14 0.98 -
Price Multiplier on Announcement Date
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date - 27/04/17 27/04/16 27/04/15 24/04/14 18/04/13 12/04/12 -
Price 0.00 13.86 14.40 14.60 11.94 7.95 6.51 -
P/RPS 0.00 1.75 1.92 1.90 1.72 1.22 1.03 -
P/EPS 0.00 12.16 12.33 9.14 9.67 8.16 6.64 -
EY 0.00 8.23 8.11 10.94 10.34 12.26 15.07 -
DY 0.00 2.45 1.39 1.37 1.68 2.52 1.56 -
P/NAPS 0.00 1.44 1.65 1.76 1.99 1.30 1.02 -

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