[TENAGA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -23.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
Revenue 49,192,533 44,868,933 51,683,466 50,460,933 0 46,604,133 44,393,066 1.94%
PBT 5,221,733 4,458,400 6,270,533 6,458,533 0 8,172,533 8,259,333 -8.23%
Tax -1,392,133 -1,238,933 -1,122,666 -1,263,066 0 -1,269,066 -813,466 10.59%
NP 3,829,600 3,219,466 5,147,866 5,195,466 0 6,903,466 7,445,866 -11.71%
-
NP to SH 3,712,000 3,174,400 5,167,866 5,144,000 0 6,913,066 7,473,866 -12.28%
-
Tax Rate 26.66% 27.79% 17.90% 19.56% - 15.53% 9.85% -
Total Cost 45,362,933 41,649,466 46,535,600 45,265,466 0 39,700,666 36,947,200 3.91%
-
Net Worth 55,085,563 53,792,160 57,382,980 57,861,523 0 55,356,592 51,081,829 1.42%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
Div 1,676,290 1,670,393 2,274,755 2,289,568 - 1,282,712 752,503 16.19%
Div Payout % 45.16% 52.62% 44.02% 44.51% - 18.55% 10.07% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
Net Worth 55,085,563 53,792,160 57,382,980 57,861,523 0 55,356,592 51,081,829 1.42%
NOSH 5,726,091 5,704,653 5,686,888 5,678,180 5,659,016 5,659,026 5,643,777 0.27%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
NP Margin 7.78% 7.18% 9.96% 10.30% 0.00% 14.81% 16.77% -
ROE 6.74% 5.90% 9.01% 8.89% 0.00% 12.49% 14.63% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
RPS 860.82 787.93 908.82 889.51 0.00 823.54 786.58 1.70%
EPS 64.96 55.75 90.88 90.68 0.00 122.16 132.43 -12.49%
DPS 29.33 29.33 40.00 40.36 0.00 22.67 13.33 15.92%
NAPS 9.6394 9.4463 10.0904 10.1997 0.00 9.782 9.051 1.18%
Adjusted Per Share Value based on latest NOSH - 5,678,180
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
RPS 846.26 771.88 889.11 868.08 0.00 801.73 763.69 1.94%
EPS 63.86 54.61 88.90 88.49 0.00 118.93 128.57 -12.28%
DPS 28.84 28.74 39.13 39.39 0.00 22.07 12.95 16.18%
NAPS 9.4764 9.2539 9.8716 9.9539 0.00 9.523 8.7876 1.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 31/05/17 31/05/16 -
Price 9.68 10.50 13.64 15.46 14.32 13.78 13.98 -
P/RPS 1.12 1.33 1.50 1.74 0.00 1.67 1.78 -8.31%
P/EPS 14.90 18.84 15.01 17.05 0.00 11.28 10.56 6.66%
EY 6.71 5.31 6.66 5.87 0.00 8.87 9.47 -6.25%
DY 3.03 2.79 2.93 2.61 0.00 1.64 0.95 24.27%
P/NAPS 1.00 1.11 1.35 1.52 0.00 1.41 1.54 -7.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 CAGR
Date 25/11/21 26/11/20 27/11/19 27/11/18 - 27/07/17 28/07/16 -
Price 9.38 10.96 13.56 14.72 0.00 14.24 14.32 -
P/RPS 1.09 1.39 1.49 1.65 0.00 1.73 1.82 -9.15%
P/EPS 14.44 19.66 14.92 16.23 0.00 11.66 10.81 5.57%
EY 6.92 5.09 6.70 6.16 0.00 8.58 9.25 -5.29%
DY 3.13 2.68 2.95 2.74 0.00 1.59 0.93 25.53%
P/NAPS 0.97 1.16 1.34 1.44 0.00 1.46 1.58 -8.73%

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