[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 20.57%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 31,069,000 19,569,100 9,572,400 37,130,700 27,628,500 17,981,000 9,130,800 126.39%
PBT 4,804,900 2,934,800 1,616,600 5,925,100 5,707,000 3,607,600 2,002,600 79.31%
Tax 299,900 530,900 115,800 -542,300 -1,230,700 -930,700 -587,200 -
NP 5,104,800 3,465,700 1,732,400 5,382,800 4,476,300 2,676,900 1,415,400 135.36%
-
NP to SH 5,111,100 3,484,200 1,750,300 5,356,200 4,442,400 2,687,600 1,415,500 135.54%
-
Tax Rate -6.24% -18.09% -7.16% 9.15% 21.56% 25.80% 29.32% -
Total Cost 25,964,200 16,103,400 7,840,000 31,747,900 23,152,200 15,304,100 7,715,400 124.73%
-
Net Worth 33,862,533 33,863,748 36,848,281 37,215,604 34,928,055 33,661,197 33,138,447 1.45%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 564,375 564,395 - 1,393,008 553,710 551,642 - -
Div Payout % 11.04% 16.20% - 26.01% 12.46% 20.53% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 33,862,533 33,863,748 36,848,281 37,215,604 34,928,055 33,661,197 33,138,447 1.45%
NOSH 5,643,755 5,643,958 5,643,786 5,572,032 5,537,104 5,516,420 5,505,640 1.66%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 16.43% 17.71% 18.10% 14.50% 16.20% 14.89% 15.50% -
ROE 15.09% 10.29% 4.75% 14.39% 12.72% 7.98% 4.27% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 550.50 346.73 169.61 666.38 498.97 325.95 165.84 122.68%
EPS 90.56 61.74 31.01 96.13 80.23 48.72 25.71 131.68%
DPS 10.00 10.00 0.00 25.00 10.00 10.00 0.00 -
NAPS 6.00 6.00 6.529 6.679 6.308 6.102 6.019 -0.21%
Adjusted Per Share Value based on latest NOSH - 5,568,527
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 535.96 337.58 165.13 640.52 476.61 310.18 157.51 126.39%
EPS 88.17 60.10 30.19 92.40 76.63 46.36 24.42 135.53%
DPS 9.74 9.74 0.00 24.03 9.55 9.52 0.00 -
NAPS 5.8415 5.8417 6.3565 6.4199 6.0253 5.8067 5.7166 1.45%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 12.06 12.00 9.86 8.73 8.35 6.94 6.94 -
P/RPS 2.19 3.46 5.81 1.31 1.67 2.13 4.18 -35.03%
P/EPS 13.32 19.44 31.79 9.08 10.41 14.24 26.99 -37.57%
EY 7.51 5.14 3.15 11.01 9.61 7.02 3.70 60.37%
DY 0.83 0.83 0.00 2.86 1.20 1.44 0.00 -
P/NAPS 2.01 2.00 1.51 1.31 1.32 1.14 1.15 45.14%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 16/07/14 24/04/14 23/01/14 31/10/13 18/07/13 18/04/13 23/01/13 -
Price 12.46 11.94 11.50 9.43 9.01 7.95 6.96 -
P/RPS 2.26 3.44 6.78 1.42 1.81 2.44 4.20 -33.86%
P/EPS 13.76 19.34 37.08 9.81 11.23 16.32 27.07 -36.33%
EY 7.27 5.17 2.70 10.19 8.90 6.13 3.69 57.22%
DY 0.80 0.84 0.00 2.65 1.11 1.26 0.00 -
P/NAPS 2.08 1.99 1.76 1.41 1.43 1.30 1.16 47.64%

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