[TENAGA] QoQ TTM Result on 28-Feb-2013 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -25.07%
YoY- 104.74%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 37,573,000 37,131,400 36,963,300 36,506,800 36,284,800 35,848,400 35,668,100 3.52%
PBT 5,506,800 5,892,800 7,020,700 5,944,300 7,837,100 5,821,100 3,967,500 24.40%
Tax 160,700 -542,300 -1,519,900 -1,515,300 -1,926,200 -1,402,000 -938,100 -
NP 5,667,500 5,350,500 5,500,800 4,429,000 5,910,900 4,419,100 3,029,400 51.77%
-
NP to SH 5,669,700 5,334,900 5,468,000 4,421,000 5,900,100 4,410,500 3,010,900 52.43%
-
Tax Rate -2.92% 9.20% 21.65% 25.49% 24.58% 24.08% 23.64% -
Total Cost 31,905,500 31,780,900 31,462,500 32,077,800 30,373,900 31,429,300 32,638,700 -1.50%
-
Net Worth 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 8.15%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 1,386,927 1,386,927 1,371,523 1,371,523 1,097,630 1,097,630 277,754 191.85%
Div Payout % 24.46% 26.00% 25.08% 31.02% 18.60% 24.89% 9.22% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 8.15%
NOSH 5,643,786 5,568,527 5,537,463 5,516,478 5,505,640 5,465,834 5,459,435 2.23%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 15.08% 14.41% 14.88% 12.13% 16.29% 12.33% 8.49% -
ROE 15.39% 15.97% 15.65% 13.13% 17.80% 13.45% 9.19% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 665.74 666.81 667.51 661.78 659.05 655.86 653.33 1.26%
EPS 100.46 95.80 98.75 80.14 107.16 80.69 55.15 49.09%
DPS 24.57 25.00 25.00 25.00 20.09 20.09 5.09 185.34%
NAPS 6.529 6.00 6.308 6.102 6.019 6.00 6.00 5.78%
Adjusted Per Share Value based on latest NOSH - 5,516,478
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 648.15 640.54 637.64 629.76 625.93 618.40 615.29 3.52%
EPS 97.81 92.03 94.33 76.26 101.78 76.08 51.94 52.43%
DPS 23.93 23.93 23.66 23.66 18.93 18.93 4.79 191.95%
NAPS 6.3565 5.7636 6.0257 5.8068 5.7166 5.6573 5.6507 8.15%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.86 8.73 8.35 6.94 6.94 6.84 6.67 -
P/RPS 1.48 1.31 1.25 1.05 1.05 1.04 1.02 28.13%
P/EPS 9.81 9.11 8.46 8.66 6.48 8.48 12.09 -12.99%
EY 10.19 10.97 11.83 11.55 15.44 11.80 8.27 14.91%
DY 2.49 2.86 2.99 3.60 2.89 2.94 0.76 120.43%
P/NAPS 1.51 1.45 1.32 1.14 1.15 1.14 1.11 22.74%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 18/07/13 18/04/13 23/01/13 31/10/12 19/07/12 -
Price 11.50 9.43 9.01 7.95 6.96 6.95 6.75 -
P/RPS 1.73 1.41 1.35 1.20 1.06 1.06 1.03 41.25%
P/EPS 11.45 9.84 9.12 9.92 6.49 8.61 12.24 -4.34%
EY 8.74 10.16 10.96 10.08 15.40 11.61 8.17 4.59%
DY 2.14 2.65 2.77 3.14 2.89 2.89 0.75 101.04%
P/NAPS 1.76 1.57 1.43 1.30 1.16 1.16 1.13 34.32%

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