[TENAGA] QoQ TTM Result on 31-Aug-2011 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -51.56%
YoY- -75.07%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 35,668,100 34,461,300 33,204,400 32,241,200 31,156,900 30,896,000 30,913,800 9.99%
PBT 3,967,500 2,738,300 -23,200 992,600 2,190,500 3,726,200 4,252,200 -4.51%
Tax -938,100 -591,900 68,500 -152,400 -472,000 -700,300 -867,100 5.38%
NP 3,029,400 2,146,400 45,300 840,200 1,718,500 3,025,900 3,385,100 -7.12%
-
NP to SH 3,010,900 2,159,300 49,200 839,800 1,733,600 3,019,900 3,378,900 -7.39%
-
Tax Rate 23.64% 21.62% - 15.35% 21.55% 18.79% 20.39% -
Total Cost 32,638,700 32,314,900 33,159,100 31,401,000 29,438,400 27,870,100 27,528,700 12.00%
-
Net Worth 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 16.29%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 277,754 277,754 199,742 199,742 1,068,646 1,068,646 1,129,233 -60.70%
Div Payout % 9.22% 12.86% 405.98% 23.78% 61.64% 35.39% 33.42% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 16.29%
NOSH 5,459,435 5,456,871 5,453,883 5,448,979 5,448,019 4,438,732 4,352,259 16.29%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 8.49% 6.23% 0.14% 2.61% 5.52% 9.79% 10.95% -
ROE 9.19% 6.17% 0.17% 2.79% 5.98% 13.61% 12.94% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 653.33 631.52 608.82 591.69 571.89 696.05 710.29 -5.41%
EPS 55.15 39.57 0.90 15.41 31.82 68.04 77.64 -20.37%
DPS 5.09 5.09 3.66 3.67 19.62 24.08 26.00 -66.25%
NAPS 6.00 6.413 5.453 5.531 5.322 5.00 6.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,448,979
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 613.60 592.84 571.21 554.64 535.99 531.50 531.81 9.99%
EPS 51.80 37.15 0.85 14.45 29.82 51.95 58.13 -7.39%
DPS 4.78 4.78 3.44 3.44 18.38 18.38 19.43 -60.70%
NAPS 5.6351 6.0202 5.1162 5.1847 4.9879 3.818 4.4923 16.29%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 6.67 6.28 5.65 5.25 7.11 6.30 5.44 -
P/RPS 1.02 0.99 0.93 0.89 1.24 0.91 0.77 20.59%
P/EPS 12.09 15.87 626.31 34.06 22.34 9.26 7.01 43.76%
EY 8.27 6.30 0.16 2.94 4.48 10.80 14.27 -30.46%
DY 0.76 0.81 0.65 0.70 2.76 3.82 4.78 -70.61%
P/NAPS 1.11 0.98 1.04 0.95 1.34 1.26 0.91 14.14%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 19/01/11 -
Price 6.75 6.51 6.23 5.86 6.52 6.03 6.49 -
P/RPS 1.03 1.03 1.02 0.99 1.14 0.87 0.91 8.60%
P/EPS 12.24 16.45 690.60 38.02 20.49 8.86 8.36 28.90%
EY 8.17 6.08 0.14 2.63 4.88 11.28 11.96 -22.41%
DY 0.75 0.78 0.59 0.63 3.01 3.99 4.01 -67.26%
P/NAPS 1.13 1.02 1.14 1.06 1.23 1.21 1.08 3.06%

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