[TENAGA] QoQ TTM Result on 31-Aug-2012 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

31-Oct-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

31-Aug-2012 [#4]

Profit Trend

QoQ- 46.48%

YoY- 425.18%

Quarter Report

Announcement Q4FY12_final.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
TTM Result
Revenue	36,963,300	36,506,800	36,284,800	35,848,400	35,668,100	34,461,300	33,204,400	7.40%
YoY %	1.25%	0.61%	1.22%	0.51%	3.50%	3.79%	-	-
Horiz. %	111.32%	109.95%	109.28%	107.96%	107.42%	103.79%	100.00%	-
PBT	7,020,700	5,944,300	7,837,100	5,821,100	3,967,500	2,738,300	-23,200	-
YoY %	18.11%	-24.15%	34.63%	46.72%	44.89%	11,903.02%	-	-
Horiz. %	-30,261.64%	-25,621.98%	-33,780.60%	-25,090.95%	-17,101.29%	-11,803.02%	100.00%	-
Tax	-1,519,900	-1,515,300	-1,926,200	-1,402,000	-938,100	-591,900	68,500	-
YoY %	-0.30%	21.33%	-37.39%	-49.45%	-58.49%	-964.09%	-	-
Horiz. %	-2,218.83%	-2,212.12%	-2,811.97%	-2,046.72%	-1,369.49%	-864.09%	100.00%	-
NP	5,500,800	4,429,000	5,910,900	4,419,100	3,029,400	2,146,400	45,300	2345.02%
YoY %	24.20%	-25.07%	33.76%	45.87%	41.14%	4,638.19%	-	-
Horiz. %	12,143.05%	9,777.04%	13,048.34%	9,755.19%	6,687.42%	4,738.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,468,000	4,421,000	5,900,100	4,410,500	3,010,900	2,159,300	49,200	2204.96%
YoY %	23.68%	-25.07%	33.77%	46.48%	39.44%	4,288.82%	-	-
Horiz. %	11,113.82%	8,985.77%	11,992.07%	8,964.43%	6,119.72%	4,388.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.65%	25.49%	24.58%	24.08%	23.64%	21.62%	-	-
YoY %	-15.06%	3.70%	2.08%	1.86%	9.34%	0.00%	-	-
Horiz. %	100.14%	117.90%	113.69%	111.38%	109.34%	100.00%	-	-
Total Cost	31,462,500	32,077,800	30,373,900	31,429,300	32,638,700	32,314,900	33,159,100	-3.43%
YoY %	-1.92%	5.61%	-3.36%	-3.71%	1.00%	-2.55%	-	-
Horiz. %	94.88%	96.74%	91.60%	94.78%	98.43%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,930,320	33,661,555	33,138,447	32,795,009	32,756,613	34,994,917	29,740,027	11.30%
YoY %	3.77%	1.58%	1.05%	0.12%	-6.40%	17.67%	-	-
Horiz. %	117.45%	113.19%	111.43%	110.27%	110.14%	117.67%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Dividend
Div	1,371,523	1,371,523	1,097,630	1,097,630	277,754	277,754	199,742	260.83%
YoY %	0.00%	24.95%	0.00%	295.18%	0.00%	39.06%	-	-
Horiz. %	686.65%	686.65%	549.52%	549.52%	139.06%	139.06%	100.00%	-
Div Payout %	25.08%	31.02%	18.60%	24.89%	9.22%	12.86%	405.98%	-
YoY %	-19.15%	66.77%	-25.27%	169.96%	-28.30%	-96.83%	-	-
Horiz. %	6.18%	7.64%	4.58%	6.13%	2.27%	3.17%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Equity
Net Worth	34,930,320	33,661,555	33,138,447	32,795,009	32,756,613	34,994,917	29,740,027	11.30%
YoY %	3.77%	1.58%	1.05%	0.12%	-6.40%	17.67%	-	-
Horiz. %	117.45%	113.19%	111.43%	110.27%	110.14%	117.67%	100.00%	-
NOSH	5,537,463	5,516,478	5,505,640	5,465,834	5,459,435	5,456,871	5,453,883	1.01%
YoY %	0.38%	0.20%	0.73%	0.12%	0.05%	0.05%	-	-
Horiz. %	101.53%	101.15%	100.95%	100.22%	100.10%	100.05%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Ratio Analysis
NP Margin	14.88%	12.13%	16.29%	12.33%	8.49%	6.23%	0.14%	-
YoY %	22.67%	-25.54%	32.12%	45.23%	36.28%	4,350.00%	-	-
Horiz. %	10,628.57%	8,664.29%	11,635.71%	8,807.14%	6,064.29%	4,450.00%	100.00%	-
ROE	15.65%	13.13%	17.80%	13.45%	9.19%	6.17%	0.17%	-
YoY %	19.19%	-26.24%	32.34%	46.35%	48.95%	3,529.41%	-	-
Horiz. %	9,205.88%	7,723.53%	10,470.59%	7,911.76%	5,405.88%	3,629.41%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Per Share
RPS	667.51	661.78	659.05	655.86	653.33	631.52	608.82	6.32%
YoY %	0.87%	0.41%	0.49%	0.39%	3.45%	3.73%	-	-
Horiz. %	109.64%	108.70%	108.25%	107.73%	107.31%	103.73%	100.00%	-
EPS	98.75	80.14	107.16	80.69	55.15	39.57	0.90	2185.36%
YoY %	23.22%	-25.21%	32.80%	46.31%	39.37%	4,296.67%	-	-
Horiz. %	10,972.22%	8,904.44%	11,906.67%	8,965.56%	6,127.78%	4,396.67%	100.00%	-
DPS	25.00	25.00	20.09	20.09	5.09	5.09	3.66	259.58%
YoY %	0.00%	24.44%	0.00%	294.70%	0.00%	39.07%	-	-
Horiz. %	683.06%	683.06%	548.91%	548.91%	139.07%	139.07%	100.00%	-
NAPS	6.308	6.102	6.019	6.00	6.00	6.413	5.453	10.18%
YoY %	3.38%	1.38%	0.32%	0.00%	-6.44%	17.60%	-	-
Horiz. %	115.68%	111.90%	110.38%	110.03%	110.03%	117.60%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,465,834
RPS	638.69	630.81	626.97	619.43	616.31	595.46	573.74	7.40%
YoY %	1.25%	0.61%	1.22%	0.51%	3.50%	3.79%	-	-
Horiz. %	111.32%	109.95%	109.28%	107.96%	107.42%	103.79%	100.00%	-
EPS	94.48	76.39	101.95	76.21	52.03	37.31	0.85	2205.16%
YoY %	23.68%	-25.07%	33.78%	46.47%	39.45%	4,289.41%	-	-
Horiz. %	11,115.29%	8,987.06%	11,994.12%	8,965.88%	6,121.18%	4,389.41%	100.00%	-
DPS	23.70	23.70	18.97	18.97	4.80	4.80	3.45	260.94%
YoY %	0.00%	24.93%	0.00%	295.21%	0.00%	39.13%	-	-
Horiz. %	686.96%	686.96%	549.86%	549.86%	139.13%	139.13%	100.00%	-
NAPS	6.0357	5.8164	5.726	5.6667	5.6601	6.0468	5.1388	11.31%
YoY %	3.77%	1.58%	1.05%	0.12%	-6.40%	17.67%	-	-
Horiz. %	117.45%	113.19%	111.43%	110.27%	110.14%	117.67%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	28/02/13	30/11/12	30/08/12	31/05/12	29/02/12	30/11/11	-
Price	8.35	6.94	6.94	6.84	6.67	6.28	5.65	-
P/RPS	1.25	1.05	1.05	1.04	1.02	0.99	0.93	21.76%
YoY %	19.05%	0.00%	0.96%	1.96%	3.03%	6.45%	-	-
Horiz. %	134.41%	112.90%	112.90%	111.83%	109.68%	106.45%	100.00%	-
P/EPS	8.46	8.66	6.48	8.48	12.09	15.87	626.31	-94.31%
YoY %	-2.31%	33.64%	-23.58%	-29.86%	-23.82%	-97.47%	-	-
Horiz. %	1.35%	1.38%	1.03%	1.35%	1.93%	2.53%	100.00%	-
EY	11.83	11.55	15.44	11.80	8.27	6.30	0.16	1657.00%
YoY %	2.42%	-25.19%	30.85%	42.68%	31.27%	3,837.50%	-	-
Horiz. %	7,393.75%	7,218.75%	9,650.00%	7,375.00%	5,168.75%	3,937.50%	100.00%	-
DY	2.99	3.60	2.89	2.94	0.76	0.81	0.65	176.33%
YoY %	-16.94%	24.57%	-1.70%	286.84%	-6.17%	24.62%	-	-
Horiz. %	460.00%	553.85%	444.62%	452.31%	116.92%	124.62%	100.00%	-
P/NAPS	1.32	1.14	1.15	1.14	1.11	0.98	1.04	17.20%
YoY %	15.79%	-0.87%	0.88%	2.70%	13.27%	-5.77%	-	-
Horiz. %	126.92%	109.62%	110.58%	109.62%	106.73%	94.23%	100.00%	-

	31/05/13	28/02/13	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	18/07/13	18/04/13	23/01/13	31/10/12	19/07/12	12/04/12	17/01/12	-
Price	9.01	7.95	6.96	6.95	6.75	6.51	6.23	-
P/RPS	1.35	1.20	1.06	1.06	1.03	1.03	1.02	20.52%
YoY %	12.50%	13.21%	0.00%	2.91%	0.00%	0.98%	-	-
Horiz. %	132.35%	117.65%	103.92%	103.92%	100.98%	100.98%	100.00%	-
P/EPS	9.12	9.92	6.49	8.61	12.24	16.45	690.60	-94.39%
YoY %	-8.06%	52.85%	-24.62%	-29.66%	-25.59%	-97.62%	-	-
Horiz. %	1.32%	1.44%	0.94%	1.25%	1.77%	2.38%	100.00%	-
EY	10.96	10.08	15.40	11.61	8.17	6.08	0.14	1725.16%
YoY %	8.73%	-34.55%	32.64%	42.11%	34.38%	4,242.86%	-	-
Horiz. %	7,828.57%	7,200.00%	11,000.00%	8,292.86%	5,835.71%	4,342.86%	100.00%	-
DY	2.77	3.14	2.89	2.89	0.75	0.78	0.59	180.11%
YoY %	-11.78%	8.65%	0.00%	285.33%	-3.85%	32.20%	-	-
Horiz. %	469.49%	532.20%	489.83%	489.83%	127.12%	132.20%	100.00%	-
P/NAPS	1.43	1.30	1.16	1.16	1.13	1.02	1.14	16.29%
YoY %	10.00%	12.07%	0.00%	2.65%	10.78%	-10.53%	-	-
Horiz. %	125.44%	114.04%	101.75%	101.75%	99.12%	89.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-18 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-06-18 16:00:00

EMA 5

30 Mins

SELL

2024-06-18 15:40:00

EMA 5

10 Mins

SELL

2024-06-18 15:40:00

EMA 5

5 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

LBS

LBS BINA GROUP BHD

883

JCY

JCY INTERNATIONAL BERHAD

639

PTRANS

PERAK TRANSIT BERHAD

536

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

HLIND

HONG LEONG INDUSTRIES BHD

486

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

TOPGLOV

TOP GLOVE CORPORATION BHD

349

GENTING

GENTING BHD

345

GENM

GENTING MALAYSIA BERHAD

322

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

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