[TENAGA] YoY Quarter Result on 31-Aug-2017 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ--%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 12,177,100 12,546,800 4,220,100 12,463,800 11,236,700 11,744,000 11,723,400 0.71%
PBT 774,800 202,700 759,100 2,152,400 1,872,300 1,412,500 2,309,800 -18.50%
Tax -190,700 -354,300 -171,900 -417,900 -135,900 -602,900 -987,800 -26.52%
NP 584,100 -151,600 587,200 1,734,500 1,736,400 809,600 1,322,000 -14.19%
-
NP to SH 653,300 -134,300 603,900 1,719,200 1,762,200 820,900 1,355,900 -12.78%
-
Tax Rate 24.61% 174.79% 22.65% 19.42% 7.26% 42.68% 42.77% -
Total Cost 11,593,000 12,698,400 3,632,900 10,729,300 9,500,300 10,934,400 10,401,400 2.05%
-
Net Worth 57,981,810 57,716,936 57,155,513 57,110,490 52,397,511 47,194,695 43,216,136 5.66%
Dividend
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 3,980,822 1,305,248 1,212,063 2,489,953 1,241,780 1,071,965 1,072,080 27.86%
Div Payout % 609.34% 0.00% 200.71% 144.83% 70.47% 130.58% 79.07% -
Equity
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 57,981,810 57,716,936 57,155,513 57,110,490 52,397,511 47,194,695 43,216,136 5.66%
NOSH 5,686,888 5,686,888 5,665,986 5,658,986 5,644,458 5,641,924 5,642,530 0.14%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 4.80% -1.21% 13.91% 13.92% 15.45% 6.89% 11.28% -
ROE 1.13% -0.23% 1.06% 3.01% 3.36% 1.74% 3.14% -
Per Share
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 214.13 221.09 74.54 220.25 199.07 208.16 207.77 0.56%
EPS 11.49 -2.37 10.67 30.38 31.22 14.55 24.03 -12.91%
DPS 70.00 23.00 21.41 44.00 22.00 19.00 19.00 27.67%
NAPS 10.1957 10.1704 10.096 10.092 9.283 8.365 7.659 5.50%
Adjusted Per Share Value based on latest NOSH - 5,658,986
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 210.06 216.44 72.80 215.01 193.84 202.59 202.23 0.71%
EPS 11.27 -2.32 10.42 29.66 30.40 14.16 23.39 -12.78%
DPS 68.67 22.52 20.91 42.95 21.42 18.49 18.49 27.87%
NAPS 10.0022 9.9565 9.8596 9.8519 9.0388 8.1413 7.455 5.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 13.26 13.60 15.26 14.28 14.74 11.18 12.38 -
P/RPS 6.19 6.15 20.47 6.48 7.40 5.37 5.96 0.71%
P/EPS 115.43 -574.68 143.05 47.00 47.21 76.84 51.52 16.31%
EY 0.87 -0.17 0.70 2.13 2.12 1.30 1.94 -13.95%
DY 5.28 1.69 1.40 3.08 1.49 1.70 1.53 26.12%
P/NAPS 1.30 1.34 1.51 1.41 1.59 1.34 1.62 -4.03%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/02/20 28/02/19 28/02/18 26/10/17 27/10/16 29/10/15 31/10/14 -
Price 12.10 13.42 15.70 14.34 14.32 12.66 13.36 -
P/RPS 5.65 6.07 21.06 6.51 7.19 6.08 6.43 -2.39%
P/EPS 105.33 -567.08 147.18 47.20 45.87 87.01 55.60 12.71%
EY 0.95 -0.18 0.68 2.12 2.18 1.15 1.80 -11.28%
DY 5.79 1.71 1.36 3.07 1.54 1.50 1.42 30.12%
P/NAPS 1.19 1.32 1.56 1.42 1.54 1.51 1.74 -6.87%

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