[TENAGA] YoY Annualized Quarter Result on 30-Nov-2014 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 45.47%
YoY- 34.37%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 49,096,000 0 42,707,200 44,108,400 38,289,600 36,523,200 34,777,600 5.59%
PBT 9,661,600 0 8,653,200 10,483,200 6,466,400 8,010,400 -53,600 -
Tax -1,194,400 0 -804,400 -1,079,200 463,200 -2,348,800 -252,000 27.83%
NP 8,467,200 0 7,848,800 9,404,000 6,929,600 5,661,600 -305,600 -
-
NP to SH 8,478,800 0 7,904,000 9,407,600 7,001,200 5,662,000 -296,400 -
-
Tax Rate 12.36% - 9.30% 10.29% -7.16% 29.32% - -
Total Cost 40,628,800 0 34,858,400 34,704,400 31,360,000 30,861,600 35,083,200 2.34%
-
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
Dividend
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
NOSH 5,665,986 5,652,341 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 0.60%
Ratio Analysis
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 17.25% 0.00% 18.38% 21.32% 18.10% 15.50% -0.88% -
ROE 14.67% 0.00% 16.07% 20.63% 19.00% 17.09% -1.00% -
Per Share
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 866.50 0.00 756.67 781.49 678.44 663.38 637.67 4.95%
EPS 149.64 0.00 140.04 166.68 124.04 102.84 -5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2018 0.00 8.714 8.08 6.529 6.019 5.453 10.38%
Adjusted Per Share Value based on latest NOSH - 5,644,108
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 844.60 0.00 734.69 758.80 658.70 628.31 598.28 5.59%
EPS 145.86 0.00 135.97 161.84 120.44 97.40 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9439 0.00 8.4609 7.8453 6.339 5.7008 5.1162 11.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/03/18 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 16.24 13.72 13.36 14.26 9.86 6.94 5.65 -
P/RPS 1.87 0.00 1.77 1.82 1.45 1.05 0.89 12.43%
P/EPS 10.85 0.00 9.54 8.56 7.95 6.75 -103.96 -
EY 9.21 0.00 10.48 11.69 12.58 14.82 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 1.53 1.76 1.51 1.15 1.04 6.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/05/18 - 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 -
Price 15.04 0.00 13.20 14.52 11.50 6.96 6.23 -
P/RPS 1.74 0.00 1.74 1.86 1.70 1.05 0.98 9.48%
P/EPS 10.05 0.00 9.43 8.71 9.27 6.77 -114.63 -
EY 9.95 0.00 10.61 11.48 10.79 14.78 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.00 1.51 1.80 1.76 1.16 1.14 4.09%

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