[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2012 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

31-Oct-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

31-Aug-2012 [#4]

Profit Trend

QoQ- -1.24%

YoY- 356.86%

Quarter Report

Announcement Q4FY12_final.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Annualized Quarter Result
Revenue	36,838,000	35,962,000	36,523,200	35,848,400	35,351,466	34,645,200	34,777,600	3.90%
YoY %	2.44%	-1.54%	1.88%	1.41%	2.04%	-0.38%	-	-
Horiz. %	105.92%	103.41%	105.02%	103.08%	101.65%	99.62%	100.00%	-
PBT	7,609,333	7,215,200	8,010,400	5,821,100	5,952,933	6,968,800	-53,600	-
YoY %	5.46%	-9.93%	37.61%	-2.21%	-14.58%	13,101.49%	-	-
Horiz. %	-14,196.52%	-13,461.19%	-14,944.78%	-10,860.26%	-11,106.22%	-13,001.49%	100.00%	-
Tax	-1,640,933	-1,861,400	-2,348,800	-1,402,000	-1,483,733	-1,634,800	-252,000	248.30%
YoY %	11.84%	20.75%	-67.53%	5.51%	9.24%	-548.73%	-	-
Horiz. %	651.16%	738.65%	932.06%	556.35%	588.78%	648.73%	100.00%	-
NP	5,968,400	5,353,800	5,661,600	4,419,100	4,469,200	5,334,000	-305,600	-
YoY %	11.48%	-5.44%	28.12%	-1.12%	-16.21%	1,845.42%	-	-
Horiz. %	-1,953.01%	-1,751.90%	-1,852.62%	-1,446.04%	-1,462.43%	-1,745.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,923,200	5,375,200	5,662,000	4,410,500	4,466,000	5,354,200	-296,400	-
YoY %	10.19%	-5.07%	28.38%	-1.24%	-16.59%	1,906.41%	-	-
Horiz. %	-1,998.38%	-1,813.50%	-1,910.26%	-1,488.02%	-1,506.75%	-1,806.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	25.80%	29.32%	24.08%	24.92%	23.46%	-	-
YoY %	-16.43%	-12.01%	21.76%	-3.37%	6.22%	0.00%	-	-
Horiz. %	91.90%	109.97%	124.98%	102.64%	106.22%	100.00%	-	-
Total Cost	30,869,600	30,608,200	30,861,600	31,429,300	30,882,266	29,311,200	35,083,200	-8.16%
YoY %	0.85%	-0.82%	-1.81%	1.77%	5.36%	-16.45%	-	-
Horiz. %	87.99%	87.24%	87.97%	89.59%	88.03%	83.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,928,056	33,661,197	33,138,447	34,659,433	32,748,460	34,996,579	29,740,027	11.30%
YoY %	3.76%	1.58%	-4.39%	5.84%	-6.42%	17.68%	-	-
Horiz. %	117.44%	113.18%	111.43%	116.54%	110.12%	117.68%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Dividend
Div	738,280	1,103,284	-	1,097,758	370,421	555,535	-	-
YoY %	-33.08%	0.00%	-	196.35%	-33.32%	0.00%	-	-
Horiz. %	132.90%	198.60%	-	197.60%	66.68%	100.00%	-	-
Div Payout %	12.46%	20.53%	-	24.89%	8.29%	10.38%	-	-
YoY %	-39.31%	0.00%	-	200.24%	-20.13%	0.00%	-	-
Horiz. %	120.04%	197.78%	-	239.79%	79.87%	100.00%	-	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Equity
Net Worth	34,928,056	33,661,197	33,138,447	34,659,433	32,748,460	34,996,579	29,740,027	11.30%
YoY %	3.76%	1.58%	-4.39%	5.84%	-6.42%	17.68%	-	-
Horiz. %	117.44%	113.18%	111.43%	116.54%	110.12%	117.68%	100.00%	-
NOSH	5,537,104	5,516,420	5,505,640	5,464,202	5,458,076	5,457,130	5,453,883	1.01%
YoY %	0.37%	0.20%	0.76%	0.11%	0.02%	0.06%	-	-
Horiz. %	101.53%	101.15%	100.95%	100.19%	100.08%	100.06%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Ratio Analysis
NP Margin	16.20%	14.89%	15.50%	12.33%	12.64%	15.40%	-0.88%	-
YoY %	8.80%	-3.94%	25.71%	-2.45%	-17.92%	1,850.00%	-	-
Horiz. %	-1,840.91%	-1,692.05%	-1,761.36%	-1,401.14%	-1,436.36%	-1,750.00%	100.00%	-
ROE	16.96%	15.97%	17.09%	12.73%	13.64%	15.30%	-1.00%	-
YoY %	6.20%	-6.55%	34.25%	-6.67%	-10.85%	1,630.00%	-	-
Horiz. %	-1,696.00%	-1,597.00%	-1,709.00%	-1,273.00%	-1,364.00%	-1,530.00%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Per Share
RPS	665.29	651.91	663.38	656.06	647.69	634.86	637.67	2.86%
YoY %	2.05%	-1.73%	1.12%	1.29%	2.02%	-0.44%	-	-
Horiz. %	104.33%	102.23%	104.03%	102.88%	101.57%	99.56%	100.00%	-
EPS	106.97	97.44	102.84	80.71	81.83	98.12	-5.44	-
YoY %	9.78%	-5.25%	27.42%	-1.37%	-16.60%	1,903.68%	-	-
Horiz. %	-1,966.36%	-1,791.18%	-1,890.44%	-1,483.64%	-1,504.23%	-1,803.68%	100.00%	-
DPS	13.33	20.00	0.00	20.09	6.79	10.18	0.00	-
YoY %	-33.35%	0.00%	0.00%	195.88%	-33.30%	0.00%	-	-
Horiz. %	130.94%	196.46%	0.00%	197.35%	66.70%	100.00%	-	-
NAPS	6.308	6.102	6.019	6.343	6.00	6.413	5.453	10.18%
YoY %	3.38%	1.38%	-5.11%	5.72%	-6.44%	17.60%	-	-
Horiz. %	115.68%	111.90%	110.38%	116.32%	110.03%	117.60%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,465,834
RPS	636.53	621.39	631.09	619.43	610.84	598.64	600.93	3.90%
YoY %	2.44%	-1.54%	1.88%	1.41%	2.04%	-0.38%	-	-
Horiz. %	105.92%	103.40%	105.02%	103.08%	101.65%	99.62%	100.00%	-
EPS	102.35	92.88	97.83	76.21	77.17	92.52	-5.12	-
YoY %	10.20%	-5.06%	28.37%	-1.24%	-16.59%	1,907.03%	-	-
Horiz. %	-1,999.02%	-1,814.06%	-1,910.74%	-1,488.48%	-1,507.23%	-1,807.03%	100.00%	-
DPS	12.76	19.06	0.00	18.97	6.40	9.60	0.00	-
YoY %	-33.05%	0.00%	0.00%	196.41%	-33.33%	0.00%	-	-
Horiz. %	132.92%	198.54%	0.00%	197.60%	66.67%	100.00%	-	-
NAPS	6.0353	5.8164	5.726	5.9888	5.6586	6.0471	5.1388	11.30%
YoY %	3.76%	1.58%	-4.39%	5.84%	-6.42%	17.68%	-	-
Horiz. %	117.45%	113.19%	111.43%	116.54%	110.12%	117.68%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	28/02/13	30/11/12	30/08/12	31/05/12	29/02/12	30/11/11	-
Price	8.35	6.94	6.94	6.84	6.67	6.28	5.65	-
P/RPS	1.26	1.06	1.05	1.04	1.03	0.99	0.89	26.05%
YoY %	18.87%	0.95%	0.96%	0.97%	4.04%	11.24%	-	-
Horiz. %	141.57%	119.10%	117.98%	116.85%	115.73%	111.24%	100.00%	-
P/EPS	7.81	7.12	6.75	8.47	8.15	6.40	-103.96	-
YoY %	9.69%	5.48%	-20.31%	3.93%	27.34%	106.16%	-	-
Horiz. %	-7.51%	-6.85%	-6.49%	-8.15%	-7.84%	-6.16%	100.00%	-
EY	12.81	14.04	14.82	11.80	12.27	15.62	-0.96	-
YoY %	-8.76%	-5.26%	25.59%	-3.83%	-21.45%	1,727.08%	-	-
Horiz. %	-1,334.38%	-1,462.50%	-1,543.75%	-1,229.17%	-1,278.12%	-1,627.08%	100.00%	-
DY	1.60	2.88	0.00	2.94	1.02	1.62	0.00	-
YoY %	-44.44%	0.00%	0.00%	188.24%	-37.04%	0.00%	-	-
Horiz. %	98.77%	177.78%	0.00%	181.48%	62.96%	100.00%	-	-
P/NAPS	1.32	1.14	1.15	1.08	1.11	0.98	1.04	17.20%
YoY %	15.79%	-0.87%	6.48%	-2.70%	13.27%	-5.77%	-	-
Horiz. %	126.92%	109.62%	110.58%	103.85%	106.73%	94.23%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	18/07/13	18/04/13	23/01/13	31/10/12	19/07/12	12/04/12	17/01/12	-
Price	9.01	7.95	6.96	6.95	6.75	6.51	6.23	-
P/RPS	1.35	1.22	1.05	1.06	1.04	1.03	0.98	23.78%
YoY %	10.66%	16.19%	-0.94%	1.92%	0.97%	5.10%	-	-
Horiz. %	137.76%	124.49%	107.14%	108.16%	106.12%	105.10%	100.00%	-
P/EPS	8.42	8.16	6.77	8.61	8.25	6.64	-114.63	-
YoY %	3.19%	20.53%	-21.37%	4.36%	24.25%	105.79%	-	-
Horiz. %	-7.35%	-7.12%	-5.91%	-7.51%	-7.20%	-5.79%	100.00%	-
EY	11.87	12.26	14.78	11.61	12.12	15.07	-0.87	-
YoY %	-3.18%	-17.05%	27.30%	-4.21%	-19.58%	1,832.18%	-	-
Horiz. %	-1,364.37%	-1,409.20%	-1,698.85%	-1,334.48%	-1,393.10%	-1,732.18%	100.00%	-
DY	1.48	2.52	0.00	2.89	1.01	1.56	0.00	-
YoY %	-41.27%	0.00%	0.00%	186.14%	-35.26%	0.00%	-	-
Horiz. %	94.87%	161.54%	0.00%	185.26%	64.74%	100.00%	-	-
P/NAPS	1.43	1.30	1.16	1.10	1.13	1.02	1.14	16.29%
YoY %	10.00%	12.07%	5.45%	-2.65%	10.78%	-10.53%	-	-
Horiz. %	125.44%	114.04%	101.75%	96.49%	99.12%	89.47%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

2024-06-14 16:30:00

ADX

10 Mins

SELL

2024-06-14 16:30:00

EMA 5

30 Mins

SELL

2024-06-14 14:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-14 14:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-14 14:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

497

DNEX

DAGANG NEXCHANGE BERHAD

404

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

319

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

301

GENTING

GENTING BHD

289

SNS

SNS NETWORK TECHNOLOGY BERHAD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More