[TENAGA] QoQ 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- 33.41%
YoY- 2010.26%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
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 9,502,900 9,647,500 8,850,200 9,130,800 9,334,800 9,191,000 8,628,200 6.63%
PBT 228,500 2,056,700 1,605,000 2,002,600 1,356,400 980,300 3,497,800 -83.69%
Tax 688,400 -300,000 -343,500 -587,200 -289,200 -295,400 -754,400 -
NP 916,900 1,756,700 1,261,500 1,415,400 1,067,200 684,900 2,743,400 -51.74%
-
NP to SH 927,900 1,719,400 1,272,100 1,415,500 1,061,000 672,400 2,751,200 -51.45%
-
Tax Rate -301.27% 14.59% 21.40% 29.32% 21.32% 30.13% 21.57% -
Total Cost 8,586,000 7,890,800 7,588,700 7,715,400 8,267,600 8,506,100 5,884,800 28.55%
-
Net Worth 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 -3.03%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 835,279 - 551,647 - 819,875 - 277,754 107.92%
Div Payout % 90.02% - 43.37% - 77.27% - 10.10% -
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 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 -3.03%
NOSH 5,568,527 5,537,463 5,516,478 5,505,640 5,465,834 5,459,435 5,456,871 1.35%
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 9.65% 18.21% 14.25% 15.50% 11.43% 7.45% 31.80% -
ROE 2.78% 4.92% 3.78% 4.27% 3.24% 2.05% 7.86% -
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 170.65 174.22 160.43 165.84 170.78 168.35 158.12 5.20%
EPS 16.65 31.05 23.06 25.71 19.42 12.32 50.42 -52.12%
DPS 15.00 0.00 10.00 0.00 15.00 0.00 5.09 105.14%
NAPS 6.00 6.308 6.102 6.019 6.00 6.00 6.413 -4.32%
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 163.48 165.97 152.25 157.08 160.59 158.11 148.43 6.63%
EPS 15.96 29.58 21.88 24.35 18.25 11.57 47.33 -51.45%
DPS 14.37 0.00 9.49 0.00 14.10 0.00 4.78 107.88%
NAPS 5.7477 6.0091 5.7908 5.7008 5.6417 5.6351 6.0202 -3.03%
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 5.12 4.79 4.33 4.18 4.01 3.96 3.97 18.42%
P/EPS 52.39 26.89 30.10 26.99 35.24 54.16 12.46 159.82%
EY 1.91 3.72 3.32 3.70 2.84 1.85 8.03 -61.50%
DY 1.72 0.00 1.44 0.00 2.19 0.00 0.81 64.98%
P/NAPS 1.45 1.32 1.14 1.15 1.14 1.11 0.98 29.75%
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 5.53 5.17 4.96 4.20 4.07 4.01 4.12 21.61%
P/EPS 56.59 29.02 34.48 27.07 35.80 54.81 12.91 167.12%
EY 1.77 3.45 2.90 3.69 2.79 1.82 7.74 -62.50%
DY 1.59 0.00 1.26 0.00 2.16 0.00 0.78 60.56%
P/NAPS 1.57 1.43 1.30 1.16 1.16 1.13 1.02 33.20%

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