[TENAGA] YoY TTM Result on 31-Aug-2014 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 7.09%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 47,416,900 44,531,500 43,286,800 42,792,400 37,131,400 35,848,400 32,241,200 6.63%
PBT 8,281,800 8,066,800 7,133,700 7,114,700 5,892,800 5,821,100 992,600 42.36%
Tax -1,369,700 -746,000 -1,072,800 -687,900 -542,300 -1,402,000 -152,400 44.14%
NP 6,912,100 7,320,800 6,060,900 6,426,800 5,350,500 4,419,100 840,200 42.03%
-
NP to SH 6,904,000 7,367,600 6,118,400 6,467,000 5,334,900 4,410,500 839,800 42.01%
-
Tax Rate 16.54% 9.25% 15.04% 9.67% 9.20% 24.08% 15.35% -
Total Cost 40,504,800 37,210,700 37,225,900 36,365,600 31,780,900 31,429,300 31,401,000 4.33%
-
Net Worth 57,110,490 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 11.23%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 3,450,758 1,806,182 1,636,268 1,636,494 1,386,927 1,097,630 199,742 60.71%
Div Payout % 49.98% 24.52% 26.74% 25.31% 26.00% 24.89% 23.78% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 57,110,490 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 11.23%
NOSH 5,658,986 5,644,458 5,641,924 5,642,530 5,568,527 5,465,834 5,448,979 0.63%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 14.58% 16.44% 14.00% 15.02% 14.41% 12.33% 2.61% -
ROE 12.09% 14.06% 12.96% 14.96% 15.97% 13.45% 2.79% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 837.90 788.94 767.23 758.39 666.81 655.86 591.69 5.96%
EPS 122.00 130.53 108.45 114.61 95.80 80.69 15.41 41.13%
DPS 61.00 32.00 29.00 29.00 25.00 20.09 3.67 59.68%
NAPS 10.092 9.283 8.365 7.659 6.00 6.00 5.531 10.53%
Adjusted Per Share Value based on latest NOSH - 5,642,530
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 819.32 769.47 747.96 739.42 641.60 619.43 557.10 6.63%
EPS 119.30 127.31 105.72 111.74 92.18 76.21 14.51 42.02%
DPS 59.63 31.21 28.27 28.28 23.96 18.97 3.45 60.72%
NAPS 9.8682 9.0538 8.1548 7.4674 5.7732 5.6667 5.2076 11.23%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 14.28 14.74 11.18 12.38 8.73 6.84 5.25 -
P/RPS 1.70 1.87 1.46 1.63 1.31 1.04 0.89 11.37%
P/EPS 11.70 11.29 10.31 10.80 9.11 8.48 34.06 -16.29%
EY 8.54 8.86 9.70 9.26 10.97 11.80 2.94 19.43%
DY 4.27 2.17 2.59 2.34 2.86 2.94 0.70 35.13%
P/NAPS 1.41 1.59 1.34 1.62 1.45 1.14 0.95 6.79%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 -
Price 14.34 14.32 12.66 13.36 9.43 6.95 5.86 -
P/RPS 1.71 1.82 1.65 1.76 1.41 1.06 0.99 9.52%
P/EPS 11.75 10.97 11.67 11.66 9.84 8.61 38.02 -17.76%
EY 8.51 9.12 8.57 8.58 10.16 11.61 2.63 21.59%
DY 4.25 2.23 2.29 2.17 2.65 2.89 0.63 37.41%
P/NAPS 1.42 1.54 1.51 1.74 1.57 1.16 1.06 4.98%

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