[TENAGA] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
12-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 1906.41%
YoY- 82.05%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 36,523,200 35,848,400 35,351,466 34,645,200 34,777,600 32,241,200 30,782,266 12.04%
PBT 8,010,400 5,821,100 5,952,933 6,968,800 -53,600 1,156,700 2,205,200 135.74%
Tax -2,348,800 -1,402,000 -1,483,733 -1,634,800 -252,000 -192,200 -489,200 183.79%
NP 5,661,600 4,419,100 4,469,200 5,334,000 -305,600 964,500 1,716,000 121.14%
-
NP to SH 5,662,000 4,410,500 4,466,000 5,354,200 -296,400 965,400 1,738,666 119.23%
-
Tax Rate 29.32% 24.08% 24.92% 23.46% - 16.62% 22.18% -
Total Cost 30,861,600 31,429,300 30,882,266 29,311,200 35,083,200 31,276,700 29,066,266 4.06%
-
Net Worth 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 9.31%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - 1,097,758 370,421 555,535 - 245,387 326,779 -
Div Payout % - 24.89% 8.29% 10.38% - 25.42% 18.79% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 9.31%
NOSH 5,505,640 5,464,202 5,458,076 5,457,130 5,453,883 5,453,056 5,446,320 0.72%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 15.50% 12.33% 12.64% 15.40% -0.88% 2.99% 5.57% -
ROE 17.09% 12.73% 13.64% 15.30% -1.00% 3.02% 6.00% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 663.38 656.06 647.69 634.86 637.67 591.25 565.19 11.23%
EPS 102.84 80.71 81.83 98.12 -5.44 17.71 31.92 117.67%
DPS 0.00 20.09 6.79 10.18 0.00 4.50 6.00 -
NAPS 6.019 6.343 6.00 6.413 5.453 5.864 5.322 8.52%
Adjusted Per Share Value based on latest NOSH - 5,456,871
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 631.09 619.43 610.84 598.64 600.93 557.10 531.89 12.04%
EPS 97.83 76.21 77.17 92.52 -5.12 16.68 30.04 119.23%
DPS 0.00 18.97 6.40 9.60 0.00 4.24 5.65 -
NAPS 5.726 5.9888 5.6586 6.0471 5.1388 5.5253 5.0084 9.31%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 6.94 6.84 6.67 6.28 5.65 5.25 7.11 -
P/RPS 1.05 1.04 1.03 0.99 0.89 0.89 1.26 -11.41%
P/EPS 6.75 8.47 8.15 6.40 -103.96 29.65 22.27 -54.77%
EY 14.82 11.80 12.27 15.62 -0.96 3.37 4.49 121.20%
DY 0.00 2.94 1.02 1.62 0.00 0.86 0.84 -
P/NAPS 1.15 1.08 1.11 0.98 1.04 0.90 1.34 -9.66%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 -
Price 6.96 6.95 6.75 6.51 6.23 5.86 6.52 -
P/RPS 1.05 1.06 1.04 1.03 0.98 0.99 1.15 -5.86%
P/EPS 6.77 8.61 8.25 6.64 -114.63 33.10 20.42 -52.00%
EY 14.78 11.61 12.12 15.07 -0.87 3.02 4.90 108.34%
DY 0.00 2.89 1.01 1.56 0.00 0.77 0.92 -
P/NAPS 1.16 1.10 1.13 1.02 1.14 1.00 1.23 -3.82%

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