[TENAGA] QoQ Quarter Result on 31-Aug-2014 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- -16.66%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 9,905,700 10,610,000 11,027,100 11,723,400 11,499,900 9,996,700 9,572,400 2.31%
PBT 734,900 2,365,500 2,620,800 2,309,800 1,870,100 1,318,200 1,616,600 -40.90%
Tax 31,700 -231,800 -269,800 -987,800 -231,000 415,100 115,800 -57.87%
NP 766,600 2,133,700 2,351,000 1,322,000 1,639,100 1,733,300 1,732,400 -41.95%
-
NP to SH 789,400 2,156,200 2,351,900 1,355,900 1,626,900 1,733,900 1,750,300 -41.21%
-
Tax Rate -4.31% 9.80% 10.29% 42.77% 12.35% -31.49% -7.16% -
Total Cost 9,139,100 8,476,300 8,676,100 10,401,400 9,860,800 8,263,400 7,840,000 10.77%
-
Net Worth 46,721,307 46,701,679 45,604,398 43,216,136 33,860,112 33,864,819 36,848,281 17.16%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - 564,302 - 1,072,080 - 564,413 - -
Div Payout % - 26.17% - 79.07% - 32.55% - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 46,721,307 46,701,679 45,604,398 43,216,136 33,860,112 33,864,819 36,848,281 17.16%
NOSH 5,642,601 5,643,025 5,644,108 5,642,530 5,643,352 5,644,136 5,643,786 -0.01%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 7.74% 20.11% 21.32% 11.28% 14.25% 17.34% 18.10% -
ROE 1.69% 4.62% 5.16% 3.14% 4.80% 5.12% 4.75% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 175.55 188.02 195.37 207.77 203.78 177.12 169.61 2.32%
EPS 13.99 38.21 41.67 24.03 28.83 30.72 31.01 -41.20%
DPS 0.00 10.00 0.00 19.00 0.00 10.00 0.00 -
NAPS 8.2801 8.276 8.08 7.659 6.00 6.00 6.529 17.18%
Adjusted Per Share Value based on latest NOSH - 5,642,530
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 170.41 182.52 189.70 201.68 197.83 171.97 164.67 2.31%
EPS 13.58 37.09 40.46 23.33 27.99 29.83 30.11 -41.21%
DPS 0.00 9.71 0.00 18.44 0.00 9.71 0.00 -
NAPS 8.0375 8.0341 7.8453 7.4345 5.8249 5.8258 6.339 17.16%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 13.36 14.72 14.26 12.38 12.06 12.00 9.86 -
P/RPS 7.61 7.83 7.30 5.96 5.92 6.78 5.81 19.73%
P/EPS 95.50 38.52 34.22 51.52 41.83 39.06 31.79 108.33%
EY 1.05 2.60 2.92 1.94 2.39 2.56 3.15 -51.95%
DY 0.00 0.68 0.00 1.53 0.00 0.83 0.00 -
P/NAPS 1.61 1.78 1.76 1.62 2.01 2.00 1.51 4.37%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 27/04/15 22/01/15 31/10/14 16/07/14 24/04/14 23/01/14 -
Price 12.12 14.60 14.52 13.36 12.46 11.94 11.50 -
P/RPS 6.90 7.77 7.43 6.43 6.11 6.74 6.78 1.17%
P/EPS 86.63 38.21 34.85 55.60 43.22 38.87 37.08 76.16%
EY 1.15 2.62 2.87 1.80 2.31 2.57 2.70 -43.41%
DY 0.00 0.68 0.00 1.42 0.00 0.84 0.00 -
P/NAPS 1.46 1.76 1.80 1.74 2.08 1.99 1.76 -11.72%

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