[TENAGA] QoQ TTM Result on 30-Nov-2010 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

19-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

30-Nov-2010 [#1]

Profit Trend

QoQ- 0.3%

YoY- 31.56%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
TTM Result
Revenue	32,241,200	31,156,900	30,896,000	30,913,800	30,520,900	29,913,300	29,191,800	6.82%
YoY %	3.48%	0.84%	-0.06%	1.29%	2.03%	2.47%	-	-
Horiz. %	110.45%	106.73%	105.84%	105.90%	104.55%	102.47%	100.00%	-
PBT	992,600	2,190,500	3,726,200	4,252,200	4,222,900	3,782,300	3,735,800	-58.57%
YoY %	-54.69%	-41.21%	-12.37%	0.69%	11.65%	1.24%	-	-
Horiz. %	26.57%	58.64%	99.74%	113.82%	113.04%	101.24%	100.00%	-
Tax	-152,400	-472,000	-700,300	-867,100	-858,800	-840,600	-897,600	-69.23%
YoY %	67.71%	32.60%	19.24%	-0.97%	-2.17%	6.35%	-	-
Horiz. %	16.98%	52.58%	78.02%	96.60%	95.68%	93.65%	100.00%	-
NP	840,200	1,718,500	3,025,900	3,385,100	3,364,100	2,941,700	2,838,200	-55.48%
YoY %	-51.11%	-43.21%	-10.61%	0.62%	14.36%	3.65%	-	-
Horiz. %	29.60%	60.55%	106.61%	119.27%	118.53%	103.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	839,800	1,733,600	3,019,900	3,378,900	3,368,700	2,977,800	2,893,800	-56.06%
YoY %	-51.56%	-42.59%	-10.62%	0.30%	13.13%	2.90%	-	-
Horiz. %	29.02%	59.91%	104.36%	116.76%	116.41%	102.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.35%	21.55%	18.79%	20.39%	20.34%	22.22%	24.03%	-
YoY %	-28.77%	14.69%	-7.85%	0.25%	-8.46%	-7.53%	-	-
Horiz. %	63.88%	89.68%	78.19%	84.85%	84.64%	92.47%	100.00%	-
Total Cost	31,401,000	29,438,400	27,870,100	27,528,700	27,156,800	26,971,600	26,353,600	12.35%
YoY %	6.67%	5.63%	1.24%	1.37%	0.69%	2.35%	-	-
Horiz. %	119.15%	111.71%	105.75%	104.46%	103.05%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,138,307	28,994,361	22,193,662	26,113,554	26,067,115	28,304,609	27,404,042	6.52%
YoY %	3.95%	30.64%	-15.01%	0.18%	-7.91%	3.29%	-	-
Horiz. %	109.98%	105.80%	80.99%	95.29%	95.12%	103.29%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Dividend
Div	199,742	1,068,646	1,068,646	1,129,233	1,129,233	826,926	826,926	-61.11%
YoY %	-81.31%	0.00%	-5.37%	0.00%	36.56%	0.00%	-	-
Horiz. %	24.15%	129.23%	129.23%	136.56%	136.56%	100.00%	100.00%	-
Div Payout %	23.78%	61.64%	35.39%	33.42%	33.52%	27.77%	28.58%	-
YoY %	-61.42%	74.17%	5.89%	-0.30%	20.71%	-2.83%	-	-
Horiz. %	83.21%	215.68%	123.83%	116.93%	117.28%	97.17%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Equity
Net Worth	30,138,307	28,994,361	22,193,662	26,113,554	26,067,115	28,304,609	27,404,042	6.52%
YoY %	3.95%	30.64%	-15.01%	0.18%	-7.91%	3.29%	-	-
Horiz. %	109.98%	105.80%	80.99%	95.29%	95.12%	103.29%	100.00%	-
NOSH	5,448,979	5,448,019	4,438,732	4,352,259	4,344,519	4,339,866	4,338,828	16.35%
YoY %	0.02%	22.74%	1.99%	0.18%	0.11%	0.02%	-	-
Horiz. %	125.59%	125.56%	102.30%	100.31%	100.13%	100.02%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Ratio Analysis
NP Margin	2.61%	5.52%	9.79%	10.95%	11.02%	9.83%	9.72%	-
YoY %	-52.72%	-43.62%	-10.59%	-0.64%	12.11%	1.13%	-	-
Horiz. %	26.85%	56.79%	100.72%	112.65%	113.37%	101.13%	100.00%	-
ROE	2.79%	5.98%	13.61%	12.94%	12.92%	10.52%	10.56%	-
YoY %	-53.34%	-56.06%	5.18%	0.15%	22.81%	-0.38%	-	-
Horiz. %	26.42%	56.63%	128.88%	122.54%	122.35%	99.62%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Per Share
RPS	591.69	571.89	696.05	710.29	702.52	689.27	672.80	-8.18%
YoY %	3.46%	-17.84%	-2.00%	1.11%	1.92%	2.45%	-	-
Horiz. %	87.94%	85.00%	103.46%	105.57%	104.42%	102.45%	100.00%	-
EPS	15.41	31.82	68.04	77.64	77.54	68.62	66.70	-62.24%
YoY %	-51.57%	-53.23%	-12.36%	0.13%	13.00%	2.88%	-	-
Horiz. %	23.10%	47.71%	102.01%	116.40%	116.25%	102.88%	100.00%	-
DPS	3.67	19.62	24.08	26.00	26.00	19.07	19.07	-66.56%
YoY %	-81.29%	-18.52%	-7.38%	0.00%	36.34%	0.00%	-	-
Horiz. %	19.24%	102.88%	126.27%	136.34%	136.34%	100.00%	100.00%	-
NAPS	5.531	5.322	5.00	6.00	6.00	6.522	6.316	-8.44%
YoY %	3.93%	6.44%	-16.67%	0.00%	-8.00%	3.26%	-	-
Horiz. %	87.57%	84.26%	79.16%	95.00%	95.00%	103.26%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 4,352,259
RPS	554.64	535.99	531.50	531.81	525.05	514.60	502.19	6.82%
YoY %	3.48%	0.84%	-0.06%	1.29%	2.03%	2.47%	-	-
Horiz. %	110.44%	106.73%	105.84%	105.90%	104.55%	102.47%	100.00%	-
EPS	14.45	29.82	51.95	58.13	57.95	51.23	49.78	-56.06%
YoY %	-51.54%	-42.60%	-10.63%	0.31%	13.12%	2.91%	-	-
Horiz. %	29.03%	59.90%	104.36%	116.77%	116.41%	102.91%	100.00%	-
DPS	3.44	18.38	18.38	19.43	19.43	14.23	14.23	-61.09%
YoY %	-81.28%	0.00%	-5.40%	0.00%	36.54%	0.00%	-	-
Horiz. %	24.17%	129.16%	129.16%	136.54%	136.54%	100.00%	100.00%	-
NAPS	5.1847	4.9879	3.818	4.4923	4.4843	4.8692	4.7143	6.52%
YoY %	3.95%	30.64%	-15.01%	0.18%	-7.90%	3.29%	-	-
Horiz. %	109.98%	105.80%	80.99%	95.29%	95.12%	103.29%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	5.25	7.11	6.30	5.44	5.67	5.34	5.09	-
P/RPS	0.89	1.24	0.91	0.77	0.81	0.77	0.76	11.06%
YoY %	-28.23%	36.26%	18.18%	-4.94%	5.19%	1.32%	-	-
Horiz. %	117.11%	163.16%	119.74%	101.32%	106.58%	101.32%	100.00%	-
P/EPS	34.06	22.34	9.26	7.01	7.31	7.78	7.63	170.37%
YoY %	52.46%	141.25%	32.10%	-4.10%	-6.04%	1.97%	-	-
Horiz. %	446.40%	292.79%	121.36%	91.87%	95.81%	101.97%	100.00%	-
EY	2.94	4.48	10.80	14.27	13.68	12.85	13.10	-62.96%
YoY %	-34.38%	-58.52%	-24.32%	4.31%	6.46%	-1.91%	-	-
Horiz. %	22.44%	34.20%	82.44%	108.93%	104.43%	98.09%	100.00%	-
DY	0.70	2.76	3.82	4.78	4.59	3.57	3.75	-67.23%
YoY %	-74.64%	-27.75%	-20.08%	4.14%	28.57%	-4.80%	-	-
Horiz. %	18.67%	73.60%	101.87%	127.47%	122.40%	95.20%	100.00%	-
P/NAPS	0.95	1.34	1.26	0.91	0.95	0.82	0.81	11.18%
YoY %	-29.10%	6.35%	38.46%	-4.21%	15.85%	1.23%	-	-
Horiz. %	117.28%	165.43%	155.56%	112.35%	117.28%	101.23%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	21/07/11	21/04/11	19/01/11	28/10/10	14/07/10	20/04/10	-
Price	5.86	6.52	6.03	6.49	5.68	5.51	5.44	-
P/RPS	0.99	1.14	0.87	0.91	0.81	0.80	0.81	14.27%
YoY %	-13.16%	31.03%	-4.40%	12.35%	1.25%	-1.23%	-	-
Horiz. %	122.22%	140.74%	107.41%	112.35%	100.00%	98.77%	100.00%	-
P/EPS	38.02	20.49	8.86	8.36	7.33	8.03	8.16	178.18%
YoY %	85.55%	131.26%	5.98%	14.05%	-8.72%	-1.59%	-	-
Horiz. %	465.93%	251.10%	108.58%	102.45%	89.83%	98.41%	100.00%	-
EY	2.63	4.88	11.28	11.96	13.65	12.45	12.26	-64.06%
YoY %	-46.11%	-56.74%	-5.69%	-12.38%	9.64%	1.55%	-	-
Horiz. %	21.45%	39.80%	92.01%	97.55%	111.34%	101.55%	100.00%	-
DY	0.63	3.01	3.99	4.01	4.58	3.46	3.51	-68.08%
YoY %	-79.07%	-24.56%	-0.50%	-12.45%	32.37%	-1.42%	-	-
Horiz. %	17.95%	85.75%	113.68%	114.25%	130.48%	98.58%	100.00%	-
P/NAPS	1.06	1.23	1.21	1.08	0.95	0.84	0.86	14.91%
YoY %	-13.82%	1.65%	12.04%	13.68%	13.10%	-2.33%	-	-
Horiz. %	123.26%	143.02%	140.70%	125.58%	110.47%	97.67%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos