[TENAGA] YoY TTM Result on 28-Feb-2015 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 5.97%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 23,711,500 45,769,300 42,815,800 44,860,400 38,719,500 36,506,800 34,461,300 -6.76%
PBT 4,134,200 8,098,900 5,810,100 9,166,200 5,220,000 5,944,300 2,738,300 8.02%
Tax -745,100 -826,400 -956,700 -1,720,400 919,300 -1,515,300 -591,900 4.40%
NP 3,389,100 7,272,500 4,853,400 7,445,800 6,139,300 4,429,000 2,146,400 8.93%
-
NP to SH 3,444,300 7,293,300 4,907,000 7,490,900 6,131,500 4,421,000 2,159,300 9.14%
-
Tax Rate 18.02% 10.20% 16.47% 18.77% -17.61% 25.49% 21.62% -
Total Cost 20,322,400 38,496,800 37,962,400 37,414,600 32,580,200 32,077,800 32,314,900 -8.32%
-
Net Worth 0 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 -
Dividend
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 960,804 2,202,585 1,636,367 1,636,383 1,399,692 1,371,523 277,754 26.17%
Div Payout % 27.90% 30.20% 33.35% 21.84% 22.83% 31.02% 12.86% -
Equity
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 0 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 -
NOSH 5,658,592 5,651,792 5,644,017 5,643,025 5,644,136 5,516,478 5,456,871 0.68%
Ratio Analysis
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 14.29% 15.89% 11.34% 16.60% 15.86% 12.13% 6.23% -
ROE 0.00% 13.39% 9.94% 16.04% 18.11% 13.13% 6.17% -
Per Share
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 419.04 809.82 758.61 794.97 686.01 661.78 631.52 -7.39%
EPS 60.87 129.04 86.94 132.75 108.63 80.14 39.57 8.40%
DPS 17.00 39.00 29.00 29.00 25.00 25.00 5.09 25.35%
NAPS 0.00 9.64 8.746 8.276 6.00 6.102 6.413 -
Adjusted Per Share Value based on latest NOSH - 5,643,025
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 407.91 787.37 736.56 771.73 666.09 628.03 592.84 -6.76%
EPS 59.25 125.47 84.41 128.87 105.48 76.05 37.15 9.14%
DPS 16.53 37.89 28.15 28.15 24.08 23.59 4.78 26.17%
NAPS 0.00 9.3727 8.4918 8.0341 5.8258 5.7908 6.0202 -
Price Multiplier on Financial Quarter End Date
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/06/17 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 14.14 13.54 13.12 14.72 12.00 6.94 6.28 -
P/RPS 3.37 1.67 1.73 1.85 1.75 1.05 0.99 25.80%
P/EPS 23.23 10.49 15.09 11.09 11.05 8.66 15.87 7.40%
EY 4.30 9.53 6.63 9.02 9.05 11.55 6.30 -6.90%
DY 1.20 2.88 2.21 1.97 2.08 3.60 0.81 7.64%
P/NAPS 0.00 1.40 1.50 1.78 2.00 1.14 0.98 -
Price Multiplier on Announcement Date
30/06/17 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date - 27/04/17 27/04/16 27/04/15 24/04/14 18/04/13 12/04/12 -
Price 0.00 13.86 14.40 14.60 11.94 7.95 6.51 -
P/RPS 0.00 1.71 1.90 1.84 1.74 1.20 1.03 -
P/EPS 0.00 10.74 16.56 11.00 10.99 9.92 16.45 -
EY 0.00 9.31 6.04 9.09 9.10 10.08 6.08 -
DY 0.00 2.81 2.01 1.99 2.09 3.14 0.78 -
P/NAPS 0.00 1.44 1.65 1.76 1.99 1.30 1.02 -

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