[TENAGA] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 65.29%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 19,569,100 9,572,400 37,130,700 27,628,500 17,981,000 9,130,800 35,848,400 -33.28%
PBT 2,934,800 1,616,600 5,925,100 5,707,000 3,607,600 2,002,600 5,821,100 -36.73%
Tax 530,900 115,800 -542,300 -1,230,700 -930,700 -587,200 -1,402,000 -
NP 3,465,700 1,732,400 5,382,800 4,476,300 2,676,900 1,415,400 4,419,100 -14.99%
-
NP to SH 3,484,200 1,750,300 5,356,200 4,442,400 2,687,600 1,415,500 4,410,500 -14.58%
-
Tax Rate -18.09% -7.16% 9.15% 21.56% 25.80% 29.32% 24.08% -
Total Cost 16,103,400 7,840,000 31,747,900 23,152,200 15,304,100 7,715,400 31,429,300 -36.04%
-
Net Worth 33,863,748 36,848,281 37,215,604 34,928,055 33,661,197 33,138,447 34,659,433 -1.54%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 564,395 - 1,393,008 553,710 551,642 - 1,097,758 -35.90%
Div Payout % 16.20% - 26.01% 12.46% 20.53% - 24.89% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 33,863,748 36,848,281 37,215,604 34,928,055 33,661,197 33,138,447 34,659,433 -1.54%
NOSH 5,643,958 5,643,786 5,572,032 5,537,104 5,516,420 5,505,640 5,464,202 2.18%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 17.71% 18.10% 14.50% 16.20% 14.89% 15.50% 12.33% -
ROE 10.29% 4.75% 14.39% 12.72% 7.98% 4.27% 12.73% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 346.73 169.61 666.38 498.97 325.95 165.84 656.06 -34.70%
EPS 61.74 31.01 96.13 80.23 48.72 25.71 80.71 -16.39%
DPS 10.00 0.00 25.00 10.00 10.00 0.00 20.09 -37.27%
NAPS 6.00 6.529 6.679 6.308 6.102 6.019 6.343 -3.64%
Adjusted Per Share Value based on latest NOSH - 5,537,463
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 337.58 165.13 640.52 476.61 310.18 157.51 618.40 -33.27%
EPS 60.10 30.19 92.40 76.63 46.36 24.42 76.08 -14.58%
DPS 9.74 0.00 24.03 9.55 9.52 0.00 18.94 -35.89%
NAPS 5.8417 6.3565 6.4199 6.0253 5.8067 5.7166 5.9789 -1.53%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 12.00 9.86 8.73 8.35 6.94 6.94 6.84 -
P/RPS 3.46 5.81 1.31 1.67 2.13 4.18 1.04 123.34%
P/EPS 19.44 31.79 9.08 10.41 14.24 26.99 8.47 74.26%
EY 5.14 3.15 11.01 9.61 7.02 3.70 11.80 -42.62%
DY 0.83 0.00 2.86 1.20 1.44 0.00 2.94 -57.06%
P/NAPS 2.00 1.51 1.31 1.32 1.14 1.15 1.08 50.97%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 23/01/14 31/10/13 18/07/13 18/04/13 23/01/13 31/10/12 -
Price 11.94 11.50 9.43 9.01 7.95 6.96 6.95 -
P/RPS 3.44 6.78 1.42 1.81 2.44 4.20 1.06 119.67%
P/EPS 19.34 37.08 9.81 11.23 16.32 27.07 8.61 71.76%
EY 5.17 2.70 10.19 8.90 6.13 3.69 11.61 -41.77%
DY 0.84 0.00 2.65 1.11 1.26 0.00 2.89 -56.22%
P/NAPS 1.99 1.76 1.41 1.43 1.30 1.16 1.10 48.63%

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