[TENAGA] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
Revenue 11,106,400 12,641,800 13,073,800 0 12,549,200 12,128,700 9,905,700 2.16%
PBT 1,282,700 1,546,500 904,600 0 2,434,600 2,531,800 734,900 10.99%
Tax -280,800 -336,900 -393,200 0 -485,900 -224,600 31,700 -
NP 1,001,900 1,209,600 511,400 0 1,948,700 2,307,200 766,600 5.14%
-
NP to SH 1,009,600 1,202,900 501,000 0 1,962,400 2,308,700 789,400 4.71%
-
Tax Rate 21.89% 21.78% 43.47% - 19.96% 8.87% -4.31% -
Total Cost 10,104,500 11,432,200 12,562,400 0 10,600,500 9,821,500 9,139,100 1.89%
-
Net Worth 53,792,160 57,382,980 57,861,523 0 55,352,352 51,078,081 46,721,307 2.67%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 53,792,160 57,382,980 57,861,523 0 55,352,352 51,078,081 46,721,307 2.67%
NOSH 5,704,653 5,686,888 5,678,180 5,658,986 5,658,592 5,643,363 5,642,601 0.20%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 9.02% 9.57% 3.91% 0.00% 15.53% 19.02% 7.74% -
ROE 1.88% 2.10% 0.87% 0.00% 3.55% 4.52% 1.69% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
RPS 195.04 222.30 230.46 0.00 221.77 214.92 175.55 1.99%
EPS 17.73 21.15 8.83 0.00 34.68 40.91 13.99 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4463 10.0904 10.1997 0.00 9.782 9.051 8.2801 2.49%
Adjusted Per Share Value based on latest NOSH - 5,658,986
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
RPS 191.91 218.44 225.90 0.00 216.84 209.57 171.16 2.16%
EPS 17.44 20.79 8.66 0.00 33.91 39.89 13.64 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.2948 9.9153 9.998 0.00 9.5644 8.8258 8.073 2.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 31/05/17 31/05/16 29/05/15 -
Price 10.50 13.64 15.46 14.32 13.78 13.98 13.36 -
P/RPS 5.38 6.14 6.71 0.00 6.21 6.50 7.61 -6.28%
P/EPS 59.22 64.49 175.05 0.00 39.73 34.17 95.50 -8.56%
EY 1.69 1.55 0.57 0.00 2.52 2.93 1.05 9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.52 0.00 1.41 1.54 1.61 -6.72%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 31/05/17 31/05/16 31/05/15 CAGR
Date 26/11/20 27/11/19 27/11/18 - 27/07/17 28/07/16 30/07/15 -
Price 10.96 13.56 14.72 0.00 14.24 14.32 12.12 -
P/RPS 5.62 6.10 6.39 0.00 6.42 6.66 6.90 -3.76%
P/EPS 61.82 64.11 166.68 0.00 41.06 35.00 86.63 -6.12%
EY 1.62 1.56 0.60 0.00 2.44 2.86 1.15 6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.34 1.44 0.00 1.46 1.58 1.46 -4.21%

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