[TENAGA] QoQ TTM Result on 30-Nov-2013 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

23-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

30-Nov-2013 [#1]

Profit Trend

QoQ- 6.28%

YoY- -3.91%

Quarter Report

Announcement Q1FY14.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
TTM Result
Revenue	42,792,400	40,571,900	38,719,500	37,573,000	37,131,400	36,963,300	36,506,800	11.13%
YoY %	5.47%	4.78%	3.05%	1.19%	0.45%	1.25%	-	-
Horiz. %	117.22%	111.14%	106.06%	102.92%	101.71%	101.25%	100.00%	-
PBT	7,114,700	5,033,400	5,220,000	5,506,800	5,892,800	7,020,700	5,944,300	12.69%
YoY %	41.35%	-3.57%	-5.21%	-6.55%	-16.07%	18.11%	-	-
Horiz. %	119.69%	84.68%	87.82%	92.64%	99.13%	118.11%	100.00%	-
Tax	-687,900	988,300	919,300	160,700	-542,300	-1,519,900	-1,515,300	-40.84%
YoY %	-169.60%	7.51%	472.06%	129.63%	64.32%	-0.30%	-	-
Horiz. %	45.40%	-65.22%	-60.67%	-10.61%	35.79%	100.30%	100.00%	-
NP	6,426,800	6,021,700	6,139,300	5,667,500	5,350,500	5,500,800	4,429,000	28.08%
YoY %	6.73%	-1.92%	8.32%	5.92%	-2.73%	24.20%	-	-
Horiz. %	145.11%	135.96%	138.62%	127.96%	120.81%	124.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,467,000	6,039,000	6,131,500	5,669,700	5,334,900	5,468,000	4,421,000	28.77%
YoY %	7.09%	-1.51%	8.15%	6.28%	-2.43%	23.68%	-	-
Horiz. %	146.28%	136.60%	138.69%	128.24%	120.67%	123.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.67%	-19.63%	-17.61%	-2.92%	9.20%	21.65%	25.49%	-
YoY %	149.26%	-11.47%	-503.08%	-131.74%	-57.51%	-15.06%	-	-
Horiz. %	37.94%	-77.01%	-69.09%	-11.46%	36.09%	84.94%	100.00%	-
Total Cost	36,365,600	34,550,200	32,580,200	31,905,500	31,780,900	31,462,500	32,077,800	8.69%
YoY %	5.25%	6.05%	2.11%	0.39%	1.01%	-1.92%	-	-
Horiz. %	113.37%	107.71%	101.57%	99.46%	99.07%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,216,136	33,860,112	33,864,819	36,848,281	33,411,167	34,930,320	33,661,555	18.07%
YoY %	27.63%	-0.01%	-8.10%	10.29%	-4.35%	3.77%	-	-
Horiz. %	128.38%	100.59%	100.60%	109.47%	99.26%	103.77%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Dividend
Div	1,636,494	1,399,692	1,399,692	1,386,927	1,386,927	1,371,523	1,371,523	12.46%
YoY %	16.92%	0.00%	0.92%	0.00%	1.12%	0.00%	-	-
Horiz. %	119.32%	102.05%	102.05%	101.12%	101.12%	100.00%	100.00%	-
Div Payout %	25.31%	23.18%	22.83%	24.46%	26.00%	25.08%	31.02%	-
YoY %	9.19%	1.53%	-6.66%	-5.92%	3.67%	-19.15%	-	-
Horiz. %	81.59%	74.73%	73.60%	78.85%	83.82%	80.85%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Equity
Net Worth	43,216,136	33,860,112	33,864,819	36,848,281	33,411,167	34,930,320	33,661,555	18.07%
YoY %	27.63%	-0.01%	-8.10%	10.29%	-4.35%	3.77%	-	-
Horiz. %	128.38%	100.59%	100.60%	109.47%	99.26%	103.77%	100.00%	-
NOSH	5,642,530	5,643,352	5,644,136	5,643,786	5,568,527	5,537,463	5,516,478	1.51%
YoY %	-0.01%	-0.01%	0.01%	1.35%	0.56%	0.38%	-	-
Horiz. %	102.29%	102.30%	102.31%	102.31%	100.94%	100.38%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Ratio Analysis
NP Margin	15.02%	14.84%	15.86%	15.08%	14.41%	14.88%	12.13%	-
YoY %	1.21%	-6.43%	5.17%	4.65%	-3.16%	22.67%	-	-
Horiz. %	123.83%	122.34%	130.75%	124.32%	118.80%	122.67%	100.00%	-
ROE	14.96%	17.84%	18.11%	15.39%	15.97%	15.65%	13.13%	-
YoY %	-16.14%	-1.49%	17.67%	-3.63%	2.04%	19.19%	-	-
Horiz. %	113.94%	135.87%	137.93%	117.21%	121.63%	119.19%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Per Share
RPS	758.39	718.93	686.01	665.74	666.81	667.51	661.78	9.48%
YoY %	5.49%	4.80%	3.04%	-0.16%	-0.10%	0.87%	-	-
Horiz. %	114.60%	108.64%	103.66%	100.60%	100.76%	100.87%	100.00%	-
EPS	114.61	107.01	108.63	100.46	95.80	98.75	80.14	26.85%
YoY %	7.10%	-1.49%	8.13%	4.86%	-2.99%	23.22%	-	-
Horiz. %	143.01%	133.53%	135.55%	125.36%	119.54%	123.22%	100.00%	-
DPS	29.00	25.00	25.00	24.57	25.00	25.00	25.00	10.37%
YoY %	16.00%	0.00%	1.75%	-1.72%	0.00%	0.00%	-	-
Horiz. %	116.00%	100.00%	100.00%	98.28%	100.00%	100.00%	100.00%	-
NAPS	7.659	6.00	6.00	6.529	6.00	6.308	6.102	16.31%
YoY %	27.65%	0.00%	-8.10%	8.82%	-4.88%	3.38%	-	-
Horiz. %	125.52%	98.33%	98.33%	107.00%	98.33%	103.38%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,643,786
RPS	739.42	701.05	669.04	649.23	641.60	638.69	630.81	11.13%
YoY %	5.47%	4.78%	3.05%	1.19%	0.46%	1.25%	-	-
Horiz. %	117.22%	111.13%	106.06%	102.92%	101.71%	101.25%	100.00%	-
EPS	111.74	104.35	105.95	97.97	92.18	94.48	76.39	28.76%
YoY %	7.08%	-1.51%	8.15%	6.28%	-2.43%	23.68%	-	-
Horiz. %	146.28%	136.60%	138.70%	128.25%	120.67%	123.68%	100.00%	-
DPS	28.28	24.19	24.19	23.96	23.96	23.70	23.70	12.46%
YoY %	16.91%	0.00%	0.96%	0.00%	1.10%	0.00%	-	-
Horiz. %	119.32%	102.07%	102.07%	101.10%	101.10%	100.00%	100.00%	-
NAPS	7.4674	5.8507	5.8515	6.3671	5.7732	6.0357	5.8164	18.07%
YoY %	27.63%	-0.01%	-8.10%	10.29%	-4.35%	3.77%	-	-
Horiz. %	128.39%	100.59%	100.60%	109.47%	99.26%	103.77%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/14	30/05/14	28/02/14	29/11/13	30/08/13	31/05/13	28/02/13	-
Price	12.38	12.06	12.00	9.86	8.73	8.35	6.94	-
P/RPS	1.63	1.68	1.75	1.48	1.31	1.25	1.05	33.96%
YoY %	-2.98%	-4.00%	18.24%	12.98%	4.80%	19.05%	-	-
Horiz. %	155.24%	160.00%	166.67%	140.95%	124.76%	119.05%	100.00%	-
P/EPS	10.80	11.27	11.05	9.81	9.11	8.46	8.66	15.81%
YoY %	-4.17%	1.99%	12.64%	7.68%	7.68%	-2.31%	-	-
Horiz. %	124.71%	130.14%	127.60%	113.28%	105.20%	97.69%	100.00%	-
EY	9.26	8.87	9.05	10.19	10.97	11.83	11.55	-13.66%
YoY %	4.40%	-1.99%	-11.19%	-7.11%	-7.27%	2.42%	-	-
Horiz. %	80.17%	76.80%	78.35%	88.23%	94.98%	102.42%	100.00%	-
DY	2.34	2.07	2.08	2.49	2.86	2.99	3.60	-24.90%
YoY %	13.04%	-0.48%	-16.47%	-12.94%	-4.35%	-16.94%	-	-
Horiz. %	65.00%	57.50%	57.78%	69.17%	79.44%	83.06%	100.00%	-
P/NAPS	1.62	2.01	2.00	1.51	1.45	1.32	1.14	26.31%
YoY %	-19.40%	0.50%	32.45%	4.14%	9.85%	15.79%	-	-
Horiz. %	142.11%	176.32%	175.44%	132.46%	127.19%	115.79%	100.00%	-

	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	28/02/13	CAGR
Price Multiplier on Announcement Date
Date	31/10/14	16/07/14	24/04/14	23/01/14	31/10/13	18/07/13	18/04/13	-
Price	13.36	12.46	11.94	11.50	9.43	9.01	7.95	-
P/RPS	1.76	1.73	1.74	1.73	1.41	1.35	1.20	28.99%
YoY %	1.73%	-0.57%	0.58%	22.70%	4.44%	12.50%	-	-
Horiz. %	146.67%	144.17%	145.00%	144.17%	117.50%	112.50%	100.00%	-
P/EPS	11.66	11.64	10.99	11.45	9.84	9.12	9.92	11.34%
YoY %	0.17%	5.91%	-4.02%	16.36%	7.89%	-8.06%	-	-
Horiz. %	117.54%	117.34%	110.79%	115.42%	99.19%	91.94%	100.00%	-
EY	8.58	8.59	9.10	8.74	10.16	10.96	10.08	-10.15%
YoY %	-0.12%	-5.60%	4.12%	-13.98%	-7.30%	8.73%	-	-
Horiz. %	85.12%	85.22%	90.28%	86.71%	100.79%	108.73%	100.00%	-
DY	2.17	2.01	2.09	2.14	2.65	2.77	3.14	-21.78%
YoY %	7.96%	-3.83%	-2.34%	-19.25%	-4.33%	-11.78%	-	-
Horiz. %	69.11%	64.01%	66.56%	68.15%	84.39%	88.22%	100.00%	-
P/NAPS	1.74	2.08	1.99	1.76	1.57	1.43	1.30	21.38%
YoY %	-16.35%	4.52%	13.07%	12.10%	9.79%	10.00%	-	-
Horiz. %	133.85%	160.00%	153.08%	135.38%	120.77%	110.00%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:55:00

EMA 5

5 Mins

SELL

2024-05-17 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 15:40:00

EMA 5

5 Mins

BUY

2024-05-17 15:40:00

TURTLE SYSTEM 20

10 Mins

BUY

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

DNEX

DAGANG NEXCHANGE BERHAD

486

MPI

MALAYSIAN PACIFIC INDUSTRIES

483

MBSB

MALAYSIA BUILDING SOCIETY BHD

412

HLIND

HONG LEONG INDUSTRIES BHD

387

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

316

TOPGLOV

TOP GLOVE CORPORATION BHD

301

MAYBANK

MALAYAN BANKING BHD

276

MYEG

MY E.G. SERVICES BHD

269

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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