[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2017 [#2]

Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- 85.14%
YoY- -2.25%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 26,120,800 24,771,900 0 22,403,900 21,166,100 21,637,100 19,569,100 5.55%
PBT 3,156,400 3,939,300 0 3,694,800 3,662,700 4,986,300 2,934,800 1.37%
Tax -505,100 -554,100 0 -465,900 -385,500 -501,600 530,900 -
NP 2,651,300 3,385,200 0 3,228,900 3,277,200 4,484,700 3,465,700 -4.89%
-
NP to SH 2,673,000 3,357,000 0 3,222,400 3,296,700 4,508,100 3,484,200 -4.84%
-
Tax Rate 16.00% 14.07% - 12.61% 10.53% 10.06% -18.09% -
Total Cost 23,469,500 21,386,700 0 19,175,000 17,888,900 17,152,400 16,103,400 7.31%
-
Net Worth 58,498,181 58,929,439 0 54,488,577 49,363,018 46,706,355 33,863,748 10.78%
Dividend
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 1,706,066 1,716,358 - 960,898 564,406 564,359 564,395 23.03%
Div Payout % 63.83% 51.13% - 29.82% 17.12% 12.52% 16.20% -
Equity
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 58,498,181 58,929,439 0 54,488,577 49,363,018 46,706,355 33,863,748 10.78%
NOSH 5,686,888 5,678,180 5,659,026 5,652,341 5,644,067 5,643,590 5,643,958 0.14%
Ratio Analysis
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 10.15% 13.67% 0.00% 14.41% 15.48% 20.73% 17.71% -
ROE 4.57% 5.70% 0.00% 5.91% 6.68% 9.65% 10.29% -
Per Share
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 459.32 436.88 0.00 396.36 375.01 383.39 346.73 5.41%
EPS 47.00 59.20 0.00 57.01 58.41 79.88 61.74 -4.98%
DPS 30.00 30.27 0.00 17.00 10.00 10.00 10.00 22.85%
NAPS 10.2865 10.3929 0.00 9.64 8.746 8.276 6.00 10.62%
Adjusted Per Share Value based on latest NOSH - 5,651,792
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 449.36 426.15 0.00 385.41 364.12 372.22 336.65 5.55%
EPS 45.98 57.75 0.00 55.43 56.71 77.55 59.94 -4.84%
DPS 29.35 29.53 0.00 16.53 9.71 9.71 9.71 23.03%
NAPS 10.0634 10.1376 0.00 9.3737 8.4919 8.0349 5.8256 10.78%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/06/19 29/06/18 30/06/17 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 13.84 14.64 14.14 13.54 13.12 14.72 12.00 -
P/RPS 3.01 3.35 0.00 3.42 3.50 3.84 3.46 -2.57%
P/EPS 29.45 24.73 0.00 23.75 22.46 18.43 19.44 8.09%
EY 3.40 4.04 0.00 4.21 4.45 5.43 5.14 -7.45%
DY 2.17 2.07 0.00 1.26 0.76 0.68 0.83 19.73%
P/NAPS 1.35 1.41 0.00 1.40 1.50 1.78 2.00 -7.09%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 30/08/19 30/08/18 - 27/04/17 27/04/16 27/04/15 24/04/14 -
Price 13.96 15.68 0.00 13.86 14.40 14.60 11.94 -
P/RPS 3.04 3.59 0.00 3.50 3.84 3.81 3.44 -2.28%
P/EPS 29.70 26.48 0.00 24.31 24.65 18.28 19.34 8.36%
EY 3.37 3.78 0.00 4.11 4.06 5.47 5.17 -7.70%
DY 2.15 1.93 0.00 1.23 0.69 0.68 0.84 19.25%
P/NAPS 1.36 1.51 0.00 1.44 1.65 1.76 1.99 -6.88%

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