[TENAGA] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 33.77%
YoY- 11892.07%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 37,131,400 36,963,300 36,506,800 36,284,800 35,848,400 35,668,100 34,461,300 5.08%
PBT 5,892,800 7,020,700 5,944,300 7,837,100 5,821,100 3,967,500 2,738,300 66.45%
Tax -542,300 -1,519,900 -1,515,300 -1,926,200 -1,402,000 -938,100 -591,900 -5.65%
NP 5,350,500 5,500,800 4,429,000 5,910,900 4,419,100 3,029,400 2,146,400 83.54%
-
NP to SH 5,334,900 5,468,000 4,421,000 5,900,100 4,410,500 3,010,900 2,159,300 82.45%
-
Tax Rate 9.20% 21.65% 25.49% 24.58% 24.08% 23.64% 21.62% -
Total Cost 31,780,900 31,462,500 32,077,800 30,373,900 31,429,300 32,638,700 32,314,900 -1.10%
-
Net Worth 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 -3.03%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 1,386,927 1,371,523 1,371,523 1,097,630 1,097,630 277,754 277,754 191.28%
Div Payout % 26.00% 25.08% 31.02% 18.60% 24.89% 9.22% 12.86% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 -3.03%
NOSH 5,568,527 5,537,463 5,516,478 5,505,640 5,465,834 5,459,435 5,456,871 1.35%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 14.41% 14.88% 12.13% 16.29% 12.33% 8.49% 6.23% -
ROE 15.97% 15.65% 13.13% 17.80% 13.45% 9.19% 6.17% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 666.81 667.51 661.78 659.05 655.86 653.33 631.52 3.68%
EPS 95.80 98.75 80.14 107.16 80.69 55.15 39.57 80.01%
DPS 25.00 25.00 25.00 20.09 20.09 5.09 5.09 188.10%
NAPS 6.00 6.308 6.102 6.019 6.00 6.00 6.413 -4.32%
Adjusted Per Share Value based on latest NOSH - 5,505,640
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 638.77 635.88 628.03 624.21 616.70 613.60 592.84 5.08%
EPS 91.78 94.07 76.05 101.50 75.87 51.80 37.15 82.45%
DPS 23.86 23.59 23.59 18.88 18.88 4.78 4.78 191.22%
NAPS 5.7477 6.0091 5.7908 5.7008 5.6417 5.6351 6.0202 -3.03%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.73 8.35 6.94 6.94 6.84 6.67 6.28 -
P/RPS 1.31 1.25 1.05 1.05 1.04 1.02 0.99 20.46%
P/EPS 9.11 8.46 8.66 6.48 8.48 12.09 15.87 -30.85%
EY 10.97 11.83 11.55 15.44 11.80 8.27 6.30 44.59%
DY 2.86 2.99 3.60 2.89 2.94 0.76 0.81 131.34%
P/NAPS 1.45 1.32 1.14 1.15 1.14 1.11 0.98 29.75%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/10/13 18/07/13 18/04/13 23/01/13 31/10/12 19/07/12 12/04/12 -
Price 9.43 9.01 7.95 6.96 6.95 6.75 6.51 -
P/RPS 1.41 1.35 1.20 1.06 1.06 1.03 1.03 23.21%
P/EPS 9.84 9.12 9.92 6.49 8.61 12.24 16.45 -28.93%
EY 10.16 10.96 10.08 15.40 11.61 8.17 6.08 40.68%
DY 2.65 2.77 3.14 2.89 2.89 0.75 0.78 125.49%
P/NAPS 1.57 1.43 1.30 1.16 1.16 1.13 1.02 33.20%

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