[TENAGA] QoQ TTM Result on 29-Feb-2012 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
12-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 4288.82%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 36,284,800 35,848,400 35,668,100 34,461,300 33,204,400 32,241,200 31,156,900 10.66%
PBT 7,837,100 5,821,100 3,967,500 2,738,300 -23,200 992,600 2,190,500 133.38%
Tax -1,926,200 -1,402,000 -938,100 -591,900 68,500 -152,400 -472,000 154.71%
NP 5,910,900 4,419,100 3,029,400 2,146,400 45,300 840,200 1,718,500 127.34%
-
NP to SH 5,900,100 4,410,500 3,010,900 2,159,300 49,200 839,800 1,733,600 125.75%
-
Tax Rate 24.58% 24.08% 23.64% 21.62% - 15.35% 21.55% -
Total Cost 30,373,900 31,429,300 32,638,700 32,314,900 33,159,100 31,401,000 29,438,400 2.10%
-
Net Worth 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 9.28%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 1,097,630 1,097,630 277,754 277,754 199,742 199,742 1,068,646 1.79%
Div Payout % 18.60% 24.89% 9.22% 12.86% 405.98% 23.78% 61.64% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 9.28%
NOSH 5,505,640 5,465,834 5,459,435 5,456,871 5,453,883 5,448,979 5,448,019 0.70%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 16.29% 12.33% 8.49% 6.23% 0.14% 2.61% 5.52% -
ROE 17.80% 13.45% 9.19% 6.17% 0.17% 2.79% 5.98% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 659.05 655.86 653.33 631.52 608.82 591.69 571.89 9.89%
EPS 107.16 80.69 55.15 39.57 0.90 15.41 31.82 124.17%
DPS 20.09 20.09 5.09 5.09 3.66 3.67 19.62 1.58%
NAPS 6.019 6.00 6.00 6.413 5.453 5.531 5.322 8.52%
Adjusted Per Share Value based on latest NOSH - 5,456,871
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 624.21 616.70 613.60 592.84 571.21 554.64 535.99 10.66%
EPS 101.50 75.87 51.80 37.15 0.85 14.45 29.82 125.77%
DPS 18.88 18.88 4.78 4.78 3.44 3.44 18.38 1.80%
NAPS 5.7008 5.6417 5.6351 6.0202 5.1162 5.1847 4.9879 9.28%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 6.94 6.84 6.67 6.28 5.65 5.25 7.11 -
P/RPS 1.05 1.04 1.02 0.99 0.93 0.89 1.24 -10.46%
P/EPS 6.48 8.48 12.09 15.87 626.31 34.06 22.34 -56.08%
EY 15.44 11.80 8.27 6.30 0.16 2.94 4.48 127.64%
DY 2.89 2.94 0.76 0.81 0.65 0.70 2.76 3.10%
P/NAPS 1.15 1.14 1.11 0.98 1.04 0.95 1.34 -9.66%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 -
Price 6.96 6.95 6.75 6.51 6.23 5.86 6.52 -
P/RPS 1.06 1.06 1.03 1.03 1.02 0.99 1.14 -4.72%
P/EPS 6.49 8.61 12.24 16.45 690.60 38.02 20.49 -53.43%
EY 15.40 11.61 8.17 6.08 0.14 2.63 4.88 114.69%
DY 2.89 2.89 0.75 0.78 0.59 0.63 3.01 -2.66%
P/NAPS 1.16 1.16 1.13 1.02 1.14 1.06 1.23 -3.82%

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