[TENAGA] YoY Annualized Quarter Result on 30-Nov-2015 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- 29.18%
YoY- -15.98%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 52,979,200 49,096,000 0 42,707,200 44,108,400 38,289,600 36,523,200 6.04%
PBT 8,294,400 9,661,600 0 8,653,200 10,483,200 6,466,400 8,010,400 0.55%
Tax -2,209,600 -1,194,400 0 -804,400 -1,079,200 463,200 -2,348,800 -0.95%
NP 6,084,800 8,467,200 0 7,848,800 9,404,000 6,929,600 5,661,600 1.14%
-
NP to SH 6,227,200 8,478,800 0 7,904,000 9,407,600 7,001,200 5,662,000 1.51%
-
Tax Rate 26.64% 12.36% - 9.30% 10.29% -7.16% 29.32% -
Total Cost 46,894,400 40,628,800 0 34,858,400 34,704,400 31,360,000 30,861,600 6.82%
-
Net Worth 57,696,331 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 9.14%
Dividend
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 57,696,331 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 9.14%
NOSH 5,686,888 5,665,986 5,652,341 5,644,101 5,644,108 5,643,786 5,505,640 0.51%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 11.49% 17.25% 0.00% 18.38% 21.32% 18.10% 15.50% -
ROE 10.79% 14.67% 0.00% 16.07% 20.63% 19.00% 17.09% -
Per Share
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 931.60 866.50 0.00 756.67 781.49 678.44 663.38 5.50%
EPS 109.52 149.64 0.00 140.04 166.68 124.04 102.84 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.1455 10.2018 0.00 8.714 8.08 6.529 6.019 8.59%
Adjusted Per Share Value based on latest NOSH - 5,644,101
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 911.40 844.60 0.00 734.69 758.80 658.70 628.31 6.04%
EPS 107.13 145.86 0.00 135.97 161.84 120.44 97.40 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9255 9.9439 0.00 8.4609 7.8453 6.339 5.7008 9.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 12.66 16.24 13.72 13.36 14.26 9.86 6.94 -
P/RPS 1.36 1.87 0.00 1.77 1.82 1.45 1.05 4.16%
P/EPS 11.56 10.85 0.00 9.54 8.56 7.95 6.75 8.86%
EY 8.65 9.21 0.00 10.48 11.69 12.58 14.82 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.59 0.00 1.53 1.76 1.51 1.15 1.32%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 28/05/19 25/05/18 - 28/01/16 22/01/15 23/01/14 23/01/13 -
Price 11.66 15.04 0.00 13.20 14.52 11.50 6.96 -
P/RPS 1.25 1.74 0.00 1.74 1.86 1.70 1.05 2.79%
P/EPS 10.65 10.05 0.00 9.43 8.71 9.27 6.77 7.41%
EY 9.39 9.95 0.00 10.61 11.48 10.79 14.78 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.47 0.00 1.51 1.80 1.76 1.16 -0.13%

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