INCOME STATEMENT Tenaga National Berhad Inc. Income Statement (in million except per share data, and as percentage of sales) for the year ended 31th. August 2015, 31th. August 2016 and 31th. August 2017 Total other comprehensive (expense)/income for the financial year Total comprehensive income for the financial year 16.1 5.526.00 6,133.90 6,311.80 RM'million 2015 2016 2017 Attributable to: Owners of the Company Non-controlling interests Total comprehensive income for the financial year 41,272.10 44,204.30 -36,343.9 Revenue 40,252.00 -32,437.1 6,133.90 5,526.00 0.00 5,526.00 6.311.80 Operating expenses Other operating income Operating profit Foreign exchange gain/(loss) Share of results of joint ventures -33,297.5 565.8 704.3 877.5 6.133,90 6,311.80 8,380,70 8,678.90 8,737.90 -931.4 -305.2 3.8 Share of results of associates Profit before finance cost 7,449.30 8,373.70 8,741.70 Finance income 310 -1,178.80 201.1 216.9 Finance cost -1,097.40 7,477.40 -1,416.90 Profit before taxation and zakat 6,580,50 7,541.70 Taxation and zakat -961.6 -716.4 -1,246.00 Profit for the financial year 5,618.90 6,761.00 6,295.70 sen 2015 2016 2017 Additional Information: Earnings per share: 130.55 130.16 Basic 108.41 122 Diluted 108.41 121.52 RM'million 2015 2016 2017 Profit for the financial year 5,618.90 6,761.00 6,295.70 Other comprehensive income/(expense) Items that will not be reclassified subsequently to profit or loss: Defined benefit plan actuarial gain/(loss) Items that may be reclassified subsequently to profit or loss: Foreign currency translation differences -92.9 -627.1 -17.1 Fair value of available-for-sale financial assets 33.2 Share of other comprehensive loss of associates accounted for using the equity method -92.9 -627.1
INCOME STATEMENT Tenaga National Berhad Inc. Income Statement (in million except per share data, and as percentage of sales) for the year ended 31th. August 2015, 31th. August 2016 and 31th. August 2017 Total other comprehensive (expense)/income for the financial year Total comprehensive income for the financial year 16.1 5.526.00 6,133.90 6,311.80 RM'million 2015 2016 2017 Attributable to: Owners of the Company Non-controlling interests Total comprehensive income for the financial year 41,272.10 44,204.30 -36,343.9 Revenue 40,252.00 -32,437.1 6,133.90 5,526.00 0.00 5,526.00 6.311.80 Operating expenses Other operating income Operating profit Foreign exchange gain/(loss) Share of results of joint ventures -33,297.5 565.8 704.3 877.5 6.133,90 6,311.80 8,380,70 8,678.90 8,737.90 -931.4 -305.2 3.8 Share of results of associates Profit before finance cost 7,449.30 8,373.70 8,741.70 Finance income 310 -1,178.80 201.1 216.9 Finance cost -1,097.40 7,477.40 -1,416.90 Profit before taxation and zakat 6,580,50 7,541.70 Taxation and zakat -961.6 -716.4 -1,246.00 Profit for the financial year 5,618.90 6,761.00 6,295.70 sen 2015 2016 2017 Additional Information: Earnings per share: 130.55 130.16 Basic 108.41 122 Diluted 108.41 121.52 RM'million 2015 2016 2017 Profit for the financial year 5,618.90 6,761.00 6,295.70 Other comprehensive income/(expense) Items that will not be reclassified subsequently to profit or loss: Defined benefit plan actuarial gain/(loss) Items that may be reclassified subsequently to profit or loss: Foreign currency translation differences -92.9 -627.1 -17.1 Fair value of available-for-sale financial assets 33.2 Share of other comprehensive loss of associates accounted for using the equity method -92.9 -627.1
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
1. Calculate return on interest ratio, equity multiplier and long-term debt to total capitalization ratio for the year 2015, 2016 and 2017.
Transcribed Image Text:INCOME STATEMENT
Tenaga National Berhad Inc. Income Statement (in million except per share data, and as
percentage of sales) for the year ended 31th. August 2015, 31th. August 2016 and 31th.
August 2017
Total other comprehensive (expense)/income for
the financial year
16.1
Total comprehensive income for the financial year
5,526.00
6.133.90
6.311.80
RM'million
2015
2016
2017
Attributable to:
Owners of the Company
Non-controlling interests
Total comprehensive income for the financial year
Revenue
40,252.00
41,272.10 44,204.30
5,526.00
6,133.90
6,311.80
Operating expenses
Other operating income
Operating profit
Foreign exchange gain/(loss)
Share of results of joint ventures
Share of results of associates
-32,437.1
-33,297.5
-36,343.9
0,00
565.8
704.3
877.5
5,526.00
6,133.90
6,311.80
8.380.70
8,678.90
8,737.90
-931.4
-305.2
3.8
Profit before finance cost
7,449.30
8,373.70
8,741.70
Finance income
Finance cost
310
201.1
216.9
-1,178.80
-1,097.40
-1,416.90
7,541.70
Profit before taxation and zakat
6,580.50
7,477.40
Taxation and zakat
-961.6
-716.4
-1.246.00
Profit for the financial year
5,618.90
6,761.00
6,295.70
sen
2015
2016
2017
Additional Information:
Earnings per share:
Basic
108.41
130.55
122
Diluted
108.41
130.16
121.52
RM'million
2015
2016
2017
Profit for the financial year
5,618.90
6.761.00
6,295.70
Other comprehensive income/(expense)
Items that will not be reclassified subsequently to
profit or loss: Defined benefit plan actuarial
gain/(loss)
Items that may be reclassified subsequently to profit
or loss: Foreign currency translation differences
-92.9
-627.1
-17.1
Fair value of available-for-sale financial assets
33.2
Share of other comprehensive loss of associates
accounted for using the equity method
-92.9
-627.1
Transcribed Image Text:BALANCE SHEET
Tenaga National Berhad Inc. Income Statement (in million except per share data, and as
percentage of sales) for the year ended 31st. August 2015, 31st. August 2016 and 31st
August 2017
LIABILITIES
CURRENT LIABILITIES
Payables
Finance lease payables
-6,898.6
-8,786.9
-6,641.1
RM'million
-1,378.5
-1,417.2
-1,149.1
2015
2016
2017
Derivative financial instruments
-0.40
Assets
Deferred income
-1,143.9
-1,132.9
-1,384.9
NON-CURRENT ASSETS
Amounts due to subsidiaries
-752.2
-1,029.3
-1,258.1
74,916.3
Property, plant and equipment
Subsidiaries
73,114.4
75,841.9
Amounts due to associates
-531.4
-549.8
-628.9
5,152.4
7,626.2
10,081.5
Current tax liabilities
-44.3
-47.0
-58.7
Joint ventures
Employee benefits
-702.8
-747.6
-738.3
Associates
70.3
70.3
70.3
Short term borrowings
-1,327.0
-242.0
-290.4
Goodwill on consolidation
Total
-12,778.7
-13,953.1
-12,149.5
Investment in unquoted debt security
24.3
15.4
Tax recoverable
1,693.2
1,693.2
1,765.1
Deferred tax assets
NET CURRENT ASSETS
-176.0
954.8
6,892.1
Long term receivables
1,236.0
721.3
694.1
TOTAL ASSETS LESS CURRENT LIABILITIES
86000,7
91560.2
101,112.4
Amounts due from subsidiaries
534.7
455.0
Finance lease receivable
NON-CURRENT LIABILITIES
4990.0
5241.2
-15,686.6
-4,778.2
4848.1
Borrowings
Consumer deposits
Finance lease payables
Prepaid operating leases
-9,117.0
-10,520.9
Available-for-sale financial assets
38.0
38.0
71.2
-3,938.7
-4,284.0
Total
86176.7
90605.4
94220.3
-13,141.8
-11.724.7
-10,722.4
Deferred income
-1,150.4
-920.7
-691.5
-624.8
-5,430.1
CURRENT ASSETS
Other liabilities
-581.6
-631.7
Non-current assets held-for-sale
Deferred tax liabilities
-5,472.3
-6,339.9
Employee benefits
Government development grants
Inventories
254.7
236.1
261.9
-9,863.5
-10,579.8
-10,442.5
Receivables, deposits and prepayments
5,432.1
5,875.4
6,119.1
Tax recoverable
Total
-43,266.3
-44,084.0
-49,292.8
Finance lease receivable
TOTAL NET ASSETS
42,734.4
47,476.2
51,819.6
Prepaid operating leases
130,9
130.9
129.0
TOTAL LIABILITY
56,045.0
58,037.1
61,442.3
Amounts due from subsidiaries
2,534.1
1,996.8
3,097.3
Amounts due from joint ventures
EQUITY
Share capital
Share premium
Amounts due from associates
58.9
18.4
1
5,643.6
5,643.6
11,124.9
Derivative financial instruments
Financial assets at fair value through profit or
loss ('FVTPL')
Deposits, bank and cash balances
3.5
5,382.2
5.382.2
Other reserves
-4,875.7
-5,258.2
-5,190.9
3,640.2
4.693.3
6,097.9
Retained profits
36.584.3
41,708.6
45,885.6
551.8
1,953,5
3.335.4
CAPITAL AND RESERVES ATTRIBUTABLE TO
Total
12,602.7
14,907.9
19,041.6
OWNERS OF THE COMPANY
42.734.4
47,476.2
51,819.6
TOTAL ASSETS
98,779.4
105,513.3
113,261.9
NON-CONTROLLING INTERESTS ('NCI')
TOTAL EQUITY
42,734.4
47,476.2
51,819.6
TOTAL LIABILITIES AND EQUITY
98.779.4
105,513.3
113.261.9
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 1 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education