[TENAGA] QoQ Quarter Result on 30-Nov-2013 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 88.63%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 11,723,400 11,499,900 9,996,700 9,572,400 9,502,900 9,647,500 8,850,200 20.55%
PBT 2,309,800 1,870,100 1,318,200 1,616,600 228,500 2,056,700 1,605,000 27.38%
Tax -987,800 -231,000 415,100 115,800 688,400 -300,000 -343,500 101.83%
NP 1,322,000 1,639,100 1,733,300 1,732,400 916,900 1,756,700 1,261,500 3.16%
-
NP to SH 1,355,900 1,626,900 1,733,900 1,750,300 927,900 1,719,400 1,272,100 4.33%
-
Tax Rate 42.77% 12.35% -31.49% -7.16% -301.27% 14.59% 21.40% -
Total Cost 10,401,400 9,860,800 8,263,400 7,840,000 8,586,000 7,890,800 7,588,700 23.32%
-
Net Worth 43,216,136 33,860,112 33,864,819 36,848,281 33,411,167 34,930,320 33,661,555 18.07%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 1,072,080 - 564,413 - 835,279 - 551,647 55.54%
Div Payout % 79.07% - 32.55% - 90.02% - 43.37% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 43,216,136 33,860,112 33,864,819 36,848,281 33,411,167 34,930,320 33,661,555 18.07%
NOSH 5,642,530 5,643,352 5,644,136 5,643,786 5,568,527 5,537,463 5,516,478 1.51%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 11.28% 14.25% 17.34% 18.10% 9.65% 18.21% 14.25% -
ROE 3.14% 4.80% 5.12% 4.75% 2.78% 4.92% 3.78% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 207.77 203.78 177.12 169.61 170.65 174.22 160.43 18.75%
EPS 24.03 28.83 30.72 31.01 16.65 31.05 23.06 2.77%
DPS 19.00 0.00 10.00 0.00 15.00 0.00 10.00 53.22%
NAPS 7.659 6.00 6.00 6.529 6.00 6.308 6.102 16.31%
Adjusted Per Share Value based on latest NOSH - 5,643,786
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 202.23 198.38 172.45 165.13 163.93 166.42 152.67 20.55%
EPS 23.39 28.06 29.91 30.19 16.01 29.66 21.94 4.34%
DPS 18.49 0.00 9.74 0.00 14.41 0.00 9.52 55.48%
NAPS 7.455 5.841 5.8419 6.3565 5.7636 6.0257 5.8068 18.07%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 12.38 12.06 12.00 9.86 8.73 8.35 6.94 -
P/RPS 5.96 5.92 6.78 5.81 5.12 4.79 4.33 23.66%
P/EPS 51.52 41.83 39.06 31.79 52.39 26.89 30.10 42.94%
EY 1.94 2.39 2.56 3.15 1.91 3.72 3.32 -30.03%
DY 1.53 0.00 0.83 0.00 1.72 0.00 1.44 4.11%
P/NAPS 1.62 2.01 2.00 1.51 1.45 1.32 1.14 26.31%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 16/07/14 24/04/14 23/01/14 31/10/13 18/07/13 18/04/13 -
Price 13.36 12.46 11.94 11.50 9.43 9.01 7.95 -
P/RPS 6.43 6.11 6.74 6.78 5.53 5.17 4.96 18.83%
P/EPS 55.60 43.22 38.87 37.08 56.59 29.02 34.48 37.39%
EY 1.80 2.31 2.57 2.70 1.77 3.45 2.90 -27.17%
DY 1.42 0.00 0.84 0.00 1.59 0.00 1.26 8.27%
P/NAPS 1.74 2.08 1.99 1.76 1.57 1.43 1.30 21.38%

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