Highlights

[TENAGA] QoQ Quarter Result on 2015-08-31 [#4]

Stock [TENAGA]: TENAGA NASIONAL BHD
Announcement Date 29-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 31-Aug-2015  [#4]
Profit Trend QoQ -     3.99%    YoY -     -39.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 12,128,700 10,489,300 10,676,800 11,744,000 9,905,700 10,610,000 11,027,100 6.55%
  QoQ % 15.63% -1.76% -9.09% 18.56% -6.64% -3.78% -
  Horiz. % 109.99% 95.12% 96.82% 106.50% 89.83% 96.22% 100.00%
PBT 2,531,800 1,499,400 2,163,300 1,412,500 734,900 2,365,500 2,620,800 -2.27%
  QoQ % 68.85% -30.69% 53.15% 92.20% -68.93% -9.74% -
  Horiz. % 96.60% 57.21% 82.54% 53.90% 28.04% 90.26% 100.00%
Tax -224,600 -184,400 -201,100 -602,900 31,700 -231,800 -269,800 -11.50%
  QoQ % -21.80% 8.30% 66.64% -2,001.89% 113.68% 14.08% -
  Horiz. % 83.25% 68.35% 74.54% 223.46% -11.75% 85.92% 100.00%
NP 2,307,200 1,315,000 1,962,200 809,600 766,600 2,133,700 2,351,000 -1.24%
  QoQ % 75.45% -32.98% 142.37% 5.61% -64.07% -9.24% -
  Horiz. % 98.14% 55.93% 83.46% 34.44% 32.61% 90.76% 100.00%
NP to SH 2,308,700 1,320,700 1,976,000 820,900 789,400 2,156,200 2,351,900 -1.23%
  QoQ % 74.81% -33.16% 140.71% 3.99% -63.39% -8.32% -
  Horiz. % 98.16% 56.15% 84.02% 34.90% 33.56% 91.68% 100.00%
Tax Rate 8.87 % 12.30 % 9.30 % 42.68 % -4.31 % 9.80 % 10.29 % -9.42%
  QoQ % -27.89% 32.26% -78.21% 1,090.26% -143.98% -4.76% -
  Horiz. % 86.20% 119.53% 90.38% 414.77% -41.89% 95.24% 100.00%
Total Cost 9,821,500 9,174,300 8,714,600 10,934,400 9,139,100 8,476,300 8,676,100 8.61%
  QoQ % 7.05% 5.28% -20.30% 19.64% 7.82% -2.30% -
  Horiz. % 113.20% 105.74% 100.44% 126.03% 105.34% 97.70% 100.00%
Net Worth 51,078,081 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 7.84%
  QoQ % 3.48% 0.37% 4.21% 1.01% 0.04% 2.41% -
  Horiz. % 112.00% 108.24% 107.85% 103.49% 102.45% 102.41% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - 564,401 - 1,071,965 - 564,302 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.02% 0.00% 189.96% 0.00% 100.00% -
Div Payout % - % 42.74 % - % 130.58 % - % 26.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 163.32% 0.00% 498.97% 0.00% 100.00% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 51,078,081 49,362,575 49,182,703 47,194,695 46,721,307 46,701,679 45,604,398 7.84%
  QoQ % 3.48% 0.37% 4.21% 1.01% 0.04% 2.41% -
  Horiz. % 112.00% 108.24% 107.85% 103.49% 102.45% 102.41% 100.00%
NOSH 5,643,363 5,644,017 5,644,101 5,641,924 5,642,601 5,643,025 5,644,108 -0.01%
  QoQ % -0.01% -0.00% 0.04% -0.01% -0.01% -0.02% -
  Horiz. % 99.99% 100.00% 100.00% 99.96% 99.97% 99.98% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 19.02 % 12.54 % 18.38 % 6.89 % 7.74 % 20.11 % 21.32 % -7.32%
  QoQ % 51.67% -31.77% 166.76% -10.98% -61.51% -5.68% -
  Horiz. % 89.21% 58.82% 86.21% 32.32% 36.30% 94.32% 100.00%
ROE 4.52 % 2.68 % 4.02 % 1.74 % 1.69 % 4.62 % 5.16 % -8.44%
  QoQ % 68.66% -33.33% 131.03% 2.96% -63.42% -10.47% -
  Horiz. % 87.60% 51.94% 77.91% 33.72% 32.75% 89.53% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 214.92 185.85 189.17 208.16 175.55 188.02 195.37 6.56%
  QoQ % 15.64% -1.76% -9.12% 18.58% -6.63% -3.76% -
  Horiz. % 110.01% 95.13% 96.83% 106.55% 89.86% 96.24% 100.00%
EPS 40.91 23.40 35.01 14.55 13.99 38.21 41.67 -1.22%
  QoQ % 74.83% -33.16% 140.62% 4.00% -63.39% -8.30% -
  Horiz. % 98.18% 56.16% 84.02% 34.92% 33.57% 91.70% 100.00%
DPS 0.00 10.00 0.00 19.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 190.00% 0.00% 100.00% -
NAPS 9.0510 8.7460 8.7140 8.3650 8.2801 8.2760 8.0800 7.85%
  QoQ % 3.49% 0.37% 4.17% 1.03% 0.05% 2.43% -
  Horiz. % 112.02% 108.24% 107.85% 103.53% 102.48% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,704,653
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 212.61 183.87 187.16 205.87 173.64 185.99 193.30 6.55%
  QoQ % 15.63% -1.76% -9.09% 18.56% -6.64% -3.78% -
  Horiz. % 109.99% 95.12% 96.82% 106.50% 89.83% 96.22% 100.00%
EPS 40.47 23.15 34.64 14.39 13.84 37.80 41.23 -1.23%
  QoQ % 74.82% -33.17% 140.72% 3.97% -63.39% -8.32% -
  Horiz. % 98.16% 56.15% 84.02% 34.90% 33.57% 91.68% 100.00%
DPS 0.00 9.89 0.00 18.79 0.00 9.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 189.99% 0.00% 100.00% -
NAPS 8.9538 8.6530 8.6215 8.2730 8.1900 8.1866 7.9942 7.84%
  QoQ % 3.48% 0.37% 4.21% 1.01% 0.04% 2.41% -
  Horiz. % 112.00% 108.24% 107.85% 103.49% 102.45% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 13.9800 13.1200 13.3600 11.1800 13.3600 14.7200 14.2600 -
P/RPS 6.50 7.06 7.06 5.37 7.61 7.83 7.30 -7.44%
  QoQ % -7.93% 0.00% 31.47% -29.43% -2.81% 7.26% -
  Horiz. % 89.04% 96.71% 96.71% 73.56% 104.25% 107.26% 100.00%
P/EPS 34.17 56.07 38.16 76.84 95.50 38.52 34.22 -0.10%
  QoQ % -39.06% 46.93% -50.34% -19.54% 147.92% 12.57% -
  Horiz. % 99.85% 163.85% 111.51% 224.55% 279.08% 112.57% 100.00%
EY 2.93 1.78 2.62 1.30 1.05 2.60 2.92 0.23%
  QoQ % 64.61% -32.06% 101.54% 23.81% -59.62% -10.96% -
  Horiz. % 100.34% 60.96% 89.73% 44.52% 35.96% 89.04% 100.00%
DY 0.00 0.76 0.00 1.70 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.76% 0.00% 250.00% 0.00% 100.00% -
P/NAPS 1.54 1.50 1.53 1.34 1.61 1.78 1.76 -8.51%
  QoQ % 2.67% -1.96% 14.18% -16.77% -9.55% 1.14% -
  Horiz. % 87.50% 85.23% 86.93% 76.14% 91.48% 101.14% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 27/04/16 28/01/16 29/10/15 30/07/15 27/04/15 22/01/15 -
Price 14.3200 14.4000 13.2000 12.6600 12.1200 14.6000 14.5200 -
P/RPS 6.66 7.75 6.98 6.08 6.90 7.77 7.43 -7.03%
  QoQ % -14.06% 11.03% 14.80% -11.88% -11.20% 4.58% -
  Horiz. % 89.64% 104.31% 93.94% 81.83% 92.87% 104.58% 100.00%
P/EPS 35.00 61.54 37.70 87.01 86.63 38.21 34.85 0.29%
  QoQ % -43.13% 63.24% -56.67% 0.44% 126.72% 9.64% -
  Horiz. % 100.43% 176.59% 108.18% 249.67% 248.58% 109.64% 100.00%
EY 2.86 1.63 2.65 1.15 1.15 2.62 2.87 -0.23%
  QoQ % 75.46% -38.49% 130.43% 0.00% -56.11% -8.71% -
  Horiz. % 99.65% 56.79% 92.33% 40.07% 40.07% 91.29% 100.00%
DY 0.00 0.69 0.00 1.50 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.47% 0.00% 220.59% 0.00% 100.00% -
P/NAPS 1.58 1.65 1.51 1.51 1.46 1.76 1.80 -8.32%
  QoQ % -4.24% 9.27% 0.00% 3.42% -17.05% -2.22% -
  Horiz. % 87.78% 91.67% 83.89% 83.89% 81.11% 97.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS