[TENAGA] QoQ TTM Result on 30-Nov-2011 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -94.14%
YoY- -98.54%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 35,848,400 35,668,100 34,461,300 33,204,400 32,241,200 31,156,900 30,896,000 10.36%
PBT 5,821,100 3,967,500 2,738,300 -23,200 992,600 2,190,500 3,726,200 34.45%
Tax -1,402,000 -938,100 -591,900 68,500 -152,400 -472,000 -700,300 58.51%
NP 4,419,100 3,029,400 2,146,400 45,300 840,200 1,718,500 3,025,900 28.57%
-
NP to SH 4,410,500 3,010,900 2,159,300 49,200 839,800 1,733,600 3,019,900 28.57%
-
Tax Rate 24.08% 23.64% 21.62% - 15.35% 21.55% 18.79% -
Total Cost 31,429,300 32,638,700 32,314,900 33,159,100 31,401,000 29,438,400 27,870,100 8.30%
-
Net Worth 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 29.58%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 1,097,630 277,754 277,754 199,742 199,742 1,068,646 1,068,646 1.79%
Div Payout % 24.89% 9.22% 12.86% 405.98% 23.78% 61.64% 35.39% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 29.58%
NOSH 5,465,834 5,459,435 5,456,871 5,453,883 5,448,979 5,448,019 4,438,732 14.81%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 12.33% 8.49% 6.23% 0.14% 2.61% 5.52% 9.79% -
ROE 13.45% 9.19% 6.17% 0.17% 2.79% 5.98% 13.61% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 655.86 653.33 631.52 608.82 591.69 571.89 696.05 -3.87%
EPS 80.69 55.15 39.57 0.90 15.41 31.82 68.04 11.98%
DPS 20.09 5.09 5.09 3.66 3.67 19.62 24.08 -11.32%
NAPS 6.00 6.00 6.413 5.453 5.531 5.322 5.00 12.86%
Adjusted Per Share Value based on latest NOSH - 5,453,883
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 619.43 616.31 595.46 573.74 557.10 538.36 533.86 10.36%
EPS 76.21 52.03 37.31 0.85 14.51 29.96 52.18 28.57%
DPS 18.97 4.80 4.80 3.45 3.45 18.47 18.47 1.78%
NAPS 5.6667 5.6601 6.0468 5.1388 5.2076 5.01 3.8349 29.57%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 6.84 6.67 6.28 5.65 5.25 7.11 6.30 -
P/RPS 1.04 1.02 0.99 0.93 0.89 1.24 0.91 9.26%
P/EPS 8.48 12.09 15.87 626.31 34.06 22.34 9.26 -5.67%
EY 11.80 8.27 6.30 0.16 2.94 4.48 10.80 6.05%
DY 2.94 0.76 0.81 0.65 0.70 2.76 3.82 -15.95%
P/NAPS 1.14 1.11 0.98 1.04 0.95 1.34 1.26 -6.42%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 -
Price 6.95 6.75 6.51 6.23 5.86 6.52 6.03 -
P/RPS 1.06 1.03 1.03 1.02 0.99 1.14 0.87 14.00%
P/EPS 8.61 12.24 16.45 690.60 38.02 20.49 8.86 -1.88%
EY 11.61 8.17 6.08 0.14 2.63 4.88 11.28 1.93%
DY 2.89 0.75 0.78 0.59 0.63 3.01 3.99 -19.26%
P/NAPS 1.16 1.13 1.02 1.14 1.06 1.23 1.21 -2.76%

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