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

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -71.94%
YoY- -64.87%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
Revenue 10,324,300 12,177,100 12,546,800 4,220,100 12,463,800 11,236,700 11,744,000 -2.38%
PBT 891,600 774,800 202,700 759,100 2,152,400 1,872,300 1,412,500 -8.25%
Tax 310,200 -190,700 -354,300 -171,900 -417,900 -135,900 -602,900 -
NP 1,201,800 584,100 -151,600 587,200 1,734,500 1,736,400 809,600 7.67%
-
NP to SH 1,211,900 653,300 -134,300 603,900 1,719,200 1,762,200 820,900 7.56%
-
Tax Rate -34.79% 24.61% 174.79% 22.65% 19.42% 7.26% 42.68% -
Total Cost 9,122,500 11,593,000 12,698,400 3,632,900 10,729,300 9,500,300 10,934,400 -3.33%
-
Net Worth 55,758,924 57,981,810 57,716,936 57,155,513 57,110,490 52,397,511 47,194,695 3.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
Div 3,304,300 3,980,822 1,305,248 1,212,063 2,489,953 1,241,780 1,071,965 23.46%
Div Payout % 272.65% 609.34% 0.00% 200.71% 144.83% 70.47% 130.58% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 55,758,924 57,981,810 57,716,936 57,155,513 57,110,490 52,397,511 47,194,695 3.17%
NOSH 5,704,653 5,686,888 5,686,888 5,665,986 5,658,986 5,644,458 5,641,924 0.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 11.64% 4.80% -1.21% 13.91% 13.92% 15.45% 6.89% -
ROE 2.17% 1.13% -0.23% 1.06% 3.01% 3.36% 1.74% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
RPS 181.22 214.13 221.09 74.54 220.25 199.07 208.16 -2.56%
EPS 21.27 11.49 -2.37 10.67 30.38 31.22 14.55 7.36%
DPS 58.00 70.00 23.00 21.41 44.00 22.00 19.00 23.24%
NAPS 9.7873 10.1957 10.1704 10.096 10.092 9.283 8.365 2.98%
Adjusted Per Share Value based on latest NOSH - 5,665,986
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
RPS 178.10 210.06 216.44 72.80 215.01 193.84 202.59 -2.38%
EPS 20.91 11.27 -2.32 10.42 29.66 30.40 14.16 7.57%
DPS 57.00 68.67 22.52 20.91 42.95 21.42 18.49 23.47%
NAPS 9.6187 10.0022 9.9565 9.8596 9.8519 9.0388 8.1413 3.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/08/17 30/08/16 28/08/15 -
Price 10.42 13.26 13.60 15.26 14.28 14.74 11.18 -
P/RPS 5.75 6.19 6.15 20.47 6.48 7.40 5.37 1.28%
P/EPS 48.98 115.43 -574.68 143.05 47.00 47.21 76.84 -8.08%
EY 2.04 0.87 -0.17 0.70 2.13 2.12 1.30 8.80%
DY 5.57 5.28 1.69 1.40 3.08 1.49 1.70 24.88%
P/NAPS 1.06 1.30 1.34 1.51 1.41 1.59 1.34 -4.29%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/08/17 31/08/16 31/08/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 26/10/17 27/10/16 29/10/15 -
Price 10.10 12.10 13.42 15.70 14.34 14.32 12.66 -
P/RPS 5.57 5.65 6.07 21.06 6.51 7.19 6.08 -1.62%
P/EPS 47.48 105.33 -567.08 147.18 47.20 45.87 87.01 -10.72%
EY 2.11 0.95 -0.18 0.68 2.12 2.18 1.15 12.03%
DY 5.74 5.79 1.71 1.36 3.07 1.54 1.50 28.57%
P/NAPS 1.03 1.19 1.32 1.56 1.42 1.54 1.51 -6.91%

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