[TENAGA] YoY TTM Result on 30-Nov-2015 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -6.14%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 51,363,300 40,564,900 33,640,600 42,936,500 44,247,100 37,573,000 36,284,800 5.63%
PBT 4,704,800 7,547,100 5,567,100 6,676,200 8,118,900 5,506,800 7,837,100 -7.74%
Tax -1,555,400 -951,900 -601,800 -1,004,100 -1,073,500 160,700 -1,926,200 -3.31%
NP 3,149,400 6,595,200 4,965,300 5,672,100 7,045,400 5,667,500 5,910,900 -9.46%
-
NP to SH 3,160,800 6,594,600 4,984,600 5,742,500 7,068,600 5,669,700 5,900,100 -9.38%
-
Tax Rate 33.06% 12.61% 10.81% 15.04% 13.22% -2.92% 24.58% -
Total Cost 48,213,900 33,969,700 28,675,300 37,264,400 37,201,700 31,905,500 30,373,900 7.56%
-
Net Worth 57,696,331 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 9.14%
Dividend
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 3,021,606 3,702,017 2,202,585 1,636,268 1,636,494 1,386,927 1,097,630 17.33%
Div Payout % 95.60% 56.14% 44.19% 28.49% 23.15% 24.46% 18.60% -
Equity
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 57,696,331 57,803,260 0 49,182,703 45,604,398 36,848,281 33,138,447 9.14%
NOSH 5,686,888 5,665,986 5,651,792 5,644,101 5,644,108 5,643,786 5,505,640 0.51%
Ratio Analysis
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 6.13% 16.26% 14.76% 13.21% 15.92% 15.08% 16.29% -
ROE 5.48% 11.41% 0.00% 11.68% 15.50% 15.39% 17.80% -
Per Share
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 903.19 715.94 595.22 760.73 783.95 665.74 659.05 5.10%
EPS 55.58 116.39 88.20 101.74 125.24 100.46 107.16 -9.84%
DPS 53.27 65.41 39.00 29.00 29.00 24.57 20.09 16.64%
NAPS 10.1455 10.2018 0.00 8.714 8.08 6.529 6.019 8.59%
Adjusted Per Share Value based on latest NOSH - 5,644,101
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 883.60 697.84 578.72 738.64 761.18 646.37 624.21 5.63%
EPS 54.38 113.45 85.75 98.79 121.60 97.54 101.50 -9.38%
DPS 51.98 63.69 37.89 28.15 28.15 23.86 18.88 17.33%
NAPS 9.9255 9.9439 0.00 8.4609 7.8453 6.339 5.7008 9.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 12.66 16.24 13.72 13.36 14.26 9.86 6.94 -
P/RPS 1.40 2.27 2.31 1.76 1.82 1.48 1.05 4.64%
P/EPS 22.78 13.95 15.56 13.13 11.39 9.81 6.48 21.95%
EY 4.39 7.17 6.43 7.62 8.78 10.19 15.44 -18.00%
DY 4.21 4.03 2.84 2.17 2.03 2.49 2.89 6.11%
P/NAPS 1.25 1.59 0.00 1.53 1.76 1.51 1.15 1.32%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 28/05/19 25/05/18 - 28/01/16 22/01/15 23/01/14 23/01/13 -
Price 11.66 15.04 0.00 13.20 14.52 11.50 6.96 -
P/RPS 1.29 2.10 0.00 1.74 1.85 1.73 1.06 3.14%
P/EPS 20.98 12.92 0.00 12.97 11.59 11.45 6.49 20.34%
EY 4.77 7.74 0.00 7.71 8.63 8.74 15.40 -16.89%
DY 4.57 4.35 0.00 2.20 2.00 2.14 2.89 7.50%
P/NAPS 1.15 1.47 0.00 1.51 1.80 1.76 1.16 -0.13%

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