[TENAGA] YoY TTM Result on 30-Nov-2014 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 9.3%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 40,564,900 33,640,600 42,936,500 44,247,100 37,573,000 36,284,800 33,204,400 3.21%
PBT 7,547,100 5,567,100 6,676,200 8,118,900 5,506,800 7,837,100 -23,200 -
Tax -951,900 -601,800 -1,004,100 -1,073,500 160,700 -1,926,200 68,500 -
NP 6,595,200 4,965,300 5,672,100 7,045,400 5,667,500 5,910,900 45,300 119.45%
-
NP to SH 6,594,600 4,984,600 5,742,500 7,068,600 5,669,700 5,900,100 49,200 116.61%
-
Tax Rate 12.61% 10.81% 15.04% 13.22% -2.92% 24.58% - -
Total Cost 33,969,700 28,675,300 37,264,400 37,201,700 31,905,500 30,373,900 33,159,100 0.38%
-
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
Dividend
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 3,702,017 2,202,585 1,636,268 1,636,494 1,386,927 1,097,630 199,742 58.52%
Div Payout % 56.14% 44.19% 28.49% 23.15% 24.46% 18.60% 405.98% -
Equity
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 11.05%
NOSH 5,665,986 5,651,792 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 0.60%
Ratio Analysis
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 16.26% 14.76% 13.21% 15.92% 15.08% 16.29% 0.14% -
ROE 11.41% 0.00% 11.68% 15.50% 15.39% 17.80% 0.17% -
Per Share
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 715.94 595.22 760.73 783.95 665.74 659.05 608.82 2.59%
EPS 116.39 88.20 101.74 125.24 100.46 107.16 0.90 115.39%
DPS 65.41 39.00 29.00 29.00 24.57 20.09 3.66 57.61%
NAPS 10.2018 0.00 8.714 8.08 6.529 6.019 5.453 10.38%
Adjusted Per Share Value based on latest NOSH - 5,644,108
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 697.84 578.72 738.64 761.18 646.37 624.21 571.21 3.21%
EPS 113.45 85.75 98.79 121.60 97.54 101.50 0.85 116.46%
DPS 63.69 37.89 28.15 28.15 23.86 18.88 3.44 58.49%
NAPS 9.9439 0.00 8.4609 7.8453 6.339 5.7008 5.1162 11.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/03/18 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 16.24 13.72 13.36 14.26 9.86 6.94 5.65 -
P/RPS 2.27 2.31 1.76 1.82 1.48 1.05 0.93 15.12%
P/EPS 13.95 15.56 13.13 11.39 9.81 6.48 626.31 -45.13%
EY 7.17 6.43 7.62 8.78 10.19 15.44 0.16 82.22%
DY 4.03 2.84 2.17 2.03 2.49 2.89 0.65 33.36%
P/NAPS 1.59 0.00 1.53 1.76 1.51 1.15 1.04 6.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/05/18 - 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 -
Price 15.04 0.00 13.20 14.52 11.50 6.96 6.23 -
P/RPS 2.10 0.00 1.74 1.85 1.73 1.06 1.02 12.07%
P/EPS 12.92 0.00 12.97 11.59 11.45 6.49 690.60 -46.62%
EY 7.74 0.00 7.71 8.63 8.74 15.40 0.14 88.36%
DY 4.35 0.00 2.20 2.00 2.14 2.89 0.59 37.06%
P/NAPS 1.47 0.00 1.51 1.80 1.76 1.16 1.14 4.09%

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