[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 28.38%
YoY- 2010.26%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 37,130,700 36,838,000 35,962,000 36,523,200 35,848,400 35,351,466 34,645,200 4.71%
PBT 5,925,100 7,609,333 7,215,200 8,010,400 5,821,100 5,952,933 6,968,800 -10.22%
Tax -542,300 -1,640,933 -1,861,400 -2,348,800 -1,402,000 -1,483,733 -1,634,800 -51.98%
NP 5,382,800 5,968,400 5,353,800 5,661,600 4,419,100 4,469,200 5,334,000 0.60%
-
NP to SH 5,356,200 5,923,200 5,375,200 5,662,000 4,410,500 4,466,000 5,354,200 0.02%
-
Tax Rate 9.15% 21.56% 25.80% 29.32% 24.08% 24.92% 23.46% -
Total Cost 31,747,900 30,869,600 30,608,200 30,861,600 31,429,300 30,882,266 29,311,200 5.45%
-
Net Worth 37,215,604 34,928,056 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 4.17%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 1,393,008 738,280 1,103,284 - 1,097,758 370,421 555,535 84.26%
Div Payout % 26.01% 12.46% 20.53% - 24.89% 8.29% 10.38% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 37,215,604 34,928,056 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 4.17%
NOSH 5,572,032 5,537,104 5,516,420 5,505,640 5,464,202 5,458,076 5,457,130 1.39%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 14.50% 16.20% 14.89% 15.50% 12.33% 12.64% 15.40% -
ROE 14.39% 16.96% 15.97% 17.09% 12.73% 13.64% 15.30% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 666.38 665.29 651.91 663.38 656.06 647.69 634.86 3.27%
EPS 96.13 106.97 97.44 102.84 80.71 81.83 98.12 -1.35%
DPS 25.00 13.33 20.00 0.00 20.09 6.79 10.18 81.72%
NAPS 6.679 6.308 6.102 6.019 6.343 6.00 6.413 2.73%
Adjusted Per Share Value based on latest NOSH - 5,505,640
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 641.59 636.53 621.39 631.09 619.43 610.84 598.64 4.71%
EPS 92.55 102.35 92.88 97.83 76.21 77.17 92.52 0.02%
DPS 24.07 12.76 19.06 0.00 18.97 6.40 9.60 84.25%
NAPS 6.4305 6.0353 5.8164 5.726 5.9888 5.6586 6.0471 4.17%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.73 8.35 6.94 6.94 6.84 6.67 6.28 -
P/RPS 1.31 1.26 1.06 1.05 1.04 1.03 0.99 20.46%
P/EPS 9.08 7.81 7.12 6.75 8.47 8.15 6.40 26.18%
EY 11.01 12.81 14.04 14.82 11.80 12.27 15.62 -20.74%
DY 2.86 1.60 2.88 0.00 2.94 1.02 1.62 45.92%
P/NAPS 1.31 1.32 1.14 1.15 1.08 1.11 0.98 21.28%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 18/07/13 18/04/13 23/01/13 31/10/12 19/07/12 12/04/12 -
Price 9.43 9.01 7.95 6.96 6.95 6.75 6.51 -
P/RPS 1.42 1.35 1.22 1.05 1.06 1.04 1.03 23.79%
P/EPS 9.81 8.42 8.16 6.77 8.61 8.25 6.64 29.62%
EY 10.19 11.87 12.26 14.78 11.61 12.12 15.07 -22.90%
DY 2.65 1.48 2.52 0.00 2.89 1.01 1.56 42.23%
P/NAPS 1.41 1.43 1.30 1.16 1.10 1.13 1.02 24.01%

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