[TENAGA] QoQ Cumulative 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- 31.68%
YoY- 356.86%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 27,628,500 17,981,000 9,130,800 35,848,400 26,513,600 17,322,600 8,694,400 115.99%
PBT 5,707,000 3,607,600 2,002,600 5,821,100 4,464,700 3,484,400 -13,400 -
Tax -1,230,700 -930,700 -587,200 -1,402,000 -1,112,800 -817,400 -63,000 624.02%
NP 4,476,300 2,676,900 1,415,400 4,419,100 3,351,900 2,667,000 -76,400 -
-
NP to SH 4,442,400 2,687,600 1,415,500 4,410,500 3,349,500 2,677,100 -74,100 -
-
Tax Rate 21.56% 25.80% 29.32% 24.08% 24.92% 23.46% - -
Total Cost 23,152,200 15,304,100 7,715,400 31,429,300 23,161,700 14,655,600 8,770,800 90.88%
-
Net Worth 34,928,055 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 11.30%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 553,710 551,642 - 1,097,758 277,816 277,767 - -
Div Payout % 12.46% 20.53% - 24.89% 8.29% 10.38% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 34,928,055 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 11.30%
NOSH 5,537,104 5,516,420 5,505,640 5,464,202 5,458,076 5,457,130 5,453,883 1.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 16.20% 14.89% 15.50% 12.33% 12.64% 15.40% -0.88% -
ROE 12.72% 7.98% 4.27% 12.73% 10.23% 7.65% -0.25% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 498.97 325.95 165.84 656.06 485.77 317.43 159.42 113.82%
EPS 80.23 48.72 25.71 80.71 61.37 49.06 -1.36 -
DPS 10.00 10.00 0.00 20.09 5.09 5.09 0.00 -
NAPS 6.308 6.102 6.019 6.343 6.00 6.413 5.453 10.18%
Adjusted Per Share Value based on latest NOSH - 5,465,834
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 476.61 310.18 157.51 618.40 457.37 298.82 149.98 115.99%
EPS 76.63 46.36 24.42 76.08 57.78 46.18 -1.28 -
DPS 9.55 9.52 0.00 18.94 4.79 4.79 0.00 -
NAPS 6.0253 5.8067 5.7166 5.9789 5.6493 6.0371 5.1303 11.30%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
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 1.67 2.13 4.18 1.04 1.37 1.98 3.54 -39.37%
P/EPS 10.41 14.24 26.99 8.47 10.87 12.80 -415.85 -
EY 9.61 7.02 3.70 11.80 9.20 7.81 -0.24 -
DY 1.20 1.44 0.00 2.94 0.76 0.81 0.00 -
P/NAPS 1.32 1.14 1.15 1.08 1.11 0.98 1.04 17.20%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
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 1.81 2.44 4.20 1.06 1.39 2.05 3.91 -40.13%
P/EPS 11.23 16.32 27.07 8.61 11.00 13.27 -458.54 -
EY 8.90 6.13 3.69 11.61 9.09 7.54 -0.22 -
DY 1.11 1.26 0.00 2.89 0.75 0.78 0.00 -
P/NAPS 1.43 1.30 1.16 1.10 1.13 1.02 1.14 16.29%

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