[TENAGA] QoQ TTM Result on 28-Feb-2015 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

27-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Aug-2015

Quarter

28-Feb-2015 [#2]

Profit Trend

QoQ- 5.97%

YoY- 22.17%

Quarter Report

Announcement Q2FY15.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
TTM Result
Revenue	42,936,500	43,286,800	43,266,200	44,860,400	44,247,100	42,792,400	40,571,900	3.84%
YoY %	-0.81%	0.05%	-3.55%	1.39%	3.40%	5.47%	-	-
Horiz. %	105.83%	106.69%	106.64%	110.57%	109.06%	105.47%	100.00%	-
PBT	6,676,200	7,133,700	8,031,000	9,166,200	8,118,900	7,114,700	5,033,400	20.69%
YoY %	-6.41%	-11.17%	-12.38%	12.90%	14.11%	41.35%	-	-
Horiz. %	132.64%	141.73%	159.55%	182.11%	161.30%	141.35%	100.00%	-
Tax	-1,004,100	-1,072,800	-1,457,700	-1,720,400	-1,073,500	-687,900	988,300	-
YoY %	6.40%	26.40%	15.27%	-60.26%	-56.05%	-169.60%	-	-
Horiz. %	-101.60%	-108.55%	-147.50%	-174.08%	-108.62%	-69.60%	100.00%	-
NP	5,672,100	6,060,900	6,573,300	7,445,800	7,045,400	6,426,800	6,021,700	-3.90%
YoY %	-6.41%	-7.80%	-11.72%	5.68%	9.63%	6.73%	-	-
Horiz. %	94.19%	100.65%	109.16%	123.65%	117.00%	106.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,742,500	6,118,400	6,653,400	7,490,900	7,068,600	6,467,000	6,039,000	-3.29%
YoY %	-6.14%	-8.04%	-11.18%	5.97%	9.30%	7.09%	-	-
Horiz. %	95.09%	101.31%	110.17%	124.04%	117.05%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.04%	15.04%	18.15%	18.77%	13.22%	9.67%	-19.63%	-
YoY %	0.00%	-17.13%	-3.30%	41.98%	36.71%	149.26%	-	-
Horiz. %	-76.62%	-76.62%	-92.46%	-95.62%	-67.35%	-49.26%	100.00%	-
Total Cost	37,264,400	37,225,900	36,692,900	37,414,600	37,201,700	36,365,600	34,550,200	5.16%
YoY %	0.10%	1.45%	-1.93%	0.57%	2.30%	5.25%	-	-
Horiz. %	107.86%	107.74%	106.20%	108.29%	107.67%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,182,703	47,194,695	46,721,307	46,701,679	45,604,398	43,216,136	33,860,112	28.22%
YoY %	4.21%	1.01%	0.04%	2.41%	5.53%	27.63%	-	-
Horiz. %	145.25%	139.38%	137.98%	137.93%	134.68%	127.63%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Dividend
Div	1,636,268	1,636,268	1,636,383	1,636,383	1,636,494	1,636,494	1,399,692	10.96%
YoY %	0.00%	-0.01%	0.00%	-0.01%	0.00%	16.92%	-	-
Horiz. %	116.90%	116.90%	116.91%	116.91%	116.92%	116.92%	100.00%	-
Div Payout %	28.49%	26.74%	24.59%	21.84%	23.15%	25.31%	23.18%	-
YoY %	6.54%	8.74%	12.59%	-5.66%	-8.53%	9.19%	-	-
Horiz. %	122.91%	115.36%	106.08%	94.22%	99.87%	109.19%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Equity
Net Worth	49,182,703	47,194,695	46,721,307	46,701,679	45,604,398	43,216,136	33,860,112	28.22%
YoY %	4.21%	1.01%	0.04%	2.41%	5.53%	27.63%	-	-
Horiz. %	145.25%	139.38%	137.98%	137.93%	134.68%	127.63%	100.00%	-
NOSH	5,644,101	5,641,924	5,642,601	5,643,025	5,644,108	5,642,530	5,643,352	0.00%
YoY %	0.04%	-0.01%	-0.01%	-0.02%	0.03%	-0.01%	-	-
Horiz. %	100.01%	99.97%	99.99%	99.99%	100.01%	99.99%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Ratio Analysis
NP Margin	13.21%	14.00%	15.19%	16.60%	15.92%	15.02%	14.84%	-
YoY %	-5.64%	-7.83%	-8.49%	4.27%	5.99%	1.21%	-	-
Horiz. %	89.02%	94.34%	102.36%	111.86%	107.28%	101.21%	100.00%	-
ROE	11.68%	12.96%	14.24%	16.04%	15.50%	14.96%	17.84%	-
YoY %	-9.88%	-8.99%	-11.22%	3.48%	3.61%	-16.14%	-	-
Horiz. %	65.47%	72.65%	79.82%	89.91%	86.88%	83.86%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Per Share
RPS	760.73	767.23	766.78	794.97	783.95	758.39	718.93	3.83%
YoY %	-0.85%	0.06%	-3.55%	1.41%	3.37%	5.49%	-	-
Horiz. %	105.81%	106.72%	106.66%	110.58%	109.04%	105.49%	100.00%	-
EPS	101.74	108.45	117.91	132.75	125.24	114.61	107.01	-3.30%
YoY %	-6.19%	-8.02%	-11.18%	6.00%	9.27%	7.10%	-	-
Horiz. %	95.08%	101.35%	110.19%	124.05%	117.04%	107.10%	100.00%	-
DPS	29.00	29.00	29.00	29.00	29.00	29.00	25.00	10.39%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	16.00%	-	-
Horiz. %	116.00%	116.00%	116.00%	116.00%	116.00%	116.00%	100.00%	-
NAPS	8.714	8.365	8.2801	8.276	8.08	7.659	6.00	28.21%
YoY %	4.17%	1.03%	0.05%	2.43%	5.50%	27.65%	-	-
Horiz. %	145.23%	139.42%	138.00%	137.93%	134.67%	127.65%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,643,025
RPS	741.90	747.96	747.60	775.15	764.55	739.42	701.05	3.84%
YoY %	-0.81%	0.05%	-3.55%	1.39%	3.40%	5.47%	-	-
Horiz. %	105.83%	106.69%	106.64%	110.57%	109.06%	105.47%	100.00%	-
EPS	99.23	105.72	114.96	129.44	122.14	111.74	104.35	-3.29%
YoY %	-6.14%	-8.04%	-11.19%	5.98%	9.31%	7.08%	-	-
Horiz. %	95.09%	101.31%	110.17%	124.04%	117.05%	107.08%	100.00%	-
DPS	28.27	28.27	28.28	28.28	28.28	28.28	24.19	10.93%
YoY %	0.00%	-0.04%	0.00%	0.00%	0.00%	16.91%	-	-
Horiz. %	116.87%	116.87%	116.91%	116.91%	116.91%	116.91%	100.00%	-
NAPS	8.4983	8.1548	8.073	8.0696	7.88	7.4674	5.8507	28.22%
YoY %	4.21%	1.01%	0.04%	2.41%	5.53%	27.63%	-	-
Horiz. %	145.25%	139.38%	137.98%	137.93%	134.68%	127.63%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/08/15	29/05/15	27/02/15	28/11/14	29/08/14	30/05/14	-
Price	13.36	11.18	13.36	14.72	14.26	12.38	12.06	-
P/RPS	1.76	1.46	1.74	1.85	1.82	1.63	1.68	3.14%
YoY %	20.55%	-16.09%	-5.95%	1.65%	11.66%	-2.98%	-	-
Horiz. %	104.76%	86.90%	103.57%	110.12%	108.33%	97.02%	100.00%	-
P/EPS	13.13	10.31	11.33	11.09	11.39	10.80	11.27	10.71%
YoY %	27.35%	-9.00%	2.16%	-2.63%	5.46%	-4.17%	-	-
Horiz. %	116.50%	91.48%	100.53%	98.40%	101.06%	95.83%	100.00%	-
EY	7.62	9.70	8.83	9.02	8.78	9.26	8.87	-9.62%
YoY %	-21.44%	9.85%	-2.11%	2.73%	-5.18%	4.40%	-	-
Horiz. %	85.91%	109.36%	99.55%	101.69%	98.99%	104.40%	100.00%	-
DY	2.17	2.59	2.17	1.97	2.03	2.34	2.07	3.19%
YoY %	-16.22%	19.35%	10.15%	-2.96%	-13.25%	13.04%	-	-
Horiz. %	104.83%	125.12%	104.83%	95.17%	98.07%	113.04%	100.00%	-
P/NAPS	1.53	1.34	1.61	1.78	1.76	1.62	2.01	-16.61%
YoY %	14.18%	-16.77%	-9.55%	1.14%	8.64%	-19.40%	-	-
Horiz. %	76.12%	66.67%	80.10%	88.56%	87.56%	80.60%	100.00%	-

	30/11/15	31/08/15	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	CAGR
Price Multiplier on Announcement Date
Date	28/01/16	29/10/15	30/07/15	27/04/15	22/01/15	31/10/14	16/07/14	-
Price	13.20	12.66	12.12	14.60	14.52	13.36	12.46	-
P/RPS	1.74	1.65	1.58	1.84	1.85	1.76	1.73	0.38%
YoY %	5.45%	4.43%	-14.13%	-0.54%	5.11%	1.73%	-	-
Horiz. %	100.58%	95.38%	91.33%	106.36%	106.94%	101.73%	100.00%	-
P/EPS	12.97	11.67	10.28	11.00	11.59	11.66	11.64	7.47%
YoY %	11.14%	13.52%	-6.55%	-5.09%	-0.60%	0.17%	-	-
Horiz. %	111.43%	100.26%	88.32%	94.50%	99.57%	100.17%	100.00%	-
EY	7.71	8.57	9.73	9.09	8.63	8.58	8.59	-6.94%
YoY %	-10.04%	-11.92%	7.04%	5.33%	0.58%	-0.12%	-	-
Horiz. %	89.76%	99.77%	113.27%	105.82%	100.47%	99.88%	100.00%	-
DY	2.20	2.29	2.39	1.99	2.00	2.17	2.01	6.20%
YoY %	-3.93%	-4.18%	20.10%	-0.50%	-7.83%	7.96%	-	-
Horiz. %	109.45%	113.93%	118.91%	99.00%	99.50%	107.96%	100.00%	-
P/NAPS	1.51	1.51	1.46	1.76	1.80	1.74	2.08	-19.20%
YoY %	0.00%	3.42%	-17.05%	-2.22%	3.45%	-16.35%	-	-
Horiz. %	72.60%	72.60%	70.19%	84.62%	86.54%	83.65%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 11:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 11:00:00

EMA 5

5 Mins

BUY

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 10:00:00

ADX

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

635,725,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

272,510,500

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

106,912,000

DSONIC

0.53

+0.055

92,490,400

SINKUNG

0.15

+0.005

71,156,900

TOPGLOV

1.22

+0.02

61,556,000

DNEX

0.425

+0.025

51,547,500

More active Stocks

MPI

35.98

+2.48

362,700

ALLIANZ

23.30

+1.22

56,200

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.22

+0.46

150,100

PETGAS

18.36

+0.24

79,800

KESM

6.52

+0.22

82,900

TOYOVEN

1.15

+0.215

3,307,600

GCB

3.60

+0.21

4,802,500

HUMEIND

3.44

+0.21

1,919,500

DKSH

5.22

+0.21

359,200

More gainer Stocks

AJI

15.78

-0.34

175,200

PANAMY

19.40

-0.30

36,200

UTDPLT

26.00

-0.20

81,000

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

384,400

KLK

22.40

-0.12

168,000

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More