[TENAGA] QoQ TTM Result on 31-Aug-2014 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

31-Oct-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

31-Aug-2014 [#4]

Profit Trend

QoQ- 7.09%

YoY- 21.22%

Quarter Report

Announcement Q4FY14 31102014.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
TTM Result
Revenue	43,266,200	44,860,400	44,247,100	42,792,400	40,571,900	38,719,500	37,573,000	9.87%
YoY %	-3.55%	1.39%	3.40%	5.47%	4.78%	3.05%	-	-
Horiz. %	115.15%	119.40%	117.76%	113.89%	107.98%	103.05%	100.00%	-
PBT	8,031,000	9,166,200	8,118,900	7,114,700	5,033,400	5,220,000	5,506,800	28.63%
YoY %	-12.38%	12.90%	14.11%	41.35%	-3.57%	-5.21%	-	-
Horiz. %	145.84%	166.45%	147.43%	129.20%	91.40%	94.79%	100.00%	-
Tax	-1,457,700	-1,720,400	-1,073,500	-687,900	988,300	919,300	160,700	-
YoY %	15.27%	-60.26%	-56.05%	-169.60%	7.51%	472.06%	-	-
Horiz. %	-907.09%	-1,070.57%	-668.01%	-428.06%	615.00%	572.06%	100.00%	-
NP	6,573,300	7,445,800	7,045,400	6,426,800	6,021,700	6,139,300	5,667,500	10.39%
YoY %	-11.72%	5.68%	9.63%	6.73%	-1.92%	8.32%	-	-
Horiz. %	115.98%	131.38%	124.31%	113.40%	106.25%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,653,400	7,490,900	7,068,600	6,467,000	6,039,000	6,131,500	5,669,700	11.26%
YoY %	-11.18%	5.97%	9.30%	7.09%	-1.51%	8.15%	-	-
Horiz. %	117.35%	132.12%	124.67%	114.06%	106.51%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	18.77%	13.22%	9.67%	-19.63%	-17.61%	-2.92%	-
YoY %	-3.30%	41.98%	36.71%	149.26%	-11.47%	-503.08%	-	-
Horiz. %	-621.58%	-642.81%	-452.74%	-331.16%	672.26%	603.08%	100.00%	-
Total Cost	36,692,900	37,414,600	37,201,700	36,365,600	34,550,200	32,580,200	31,905,500	9.77%
YoY %	-1.93%	0.57%	2.30%	5.25%	6.05%	2.11%	-	-
Horiz. %	115.00%	117.27%	116.60%	113.98%	108.29%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,721,307	46,701,679	45,604,398	43,216,136	33,860,112	33,864,819	36,848,281	17.16%
YoY %	0.04%	2.41%	5.53%	27.63%	-0.01%	-8.10%	-	-
Horiz. %	126.79%	126.74%	123.76%	117.28%	91.89%	91.90%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Dividend
Div	1,636,383	1,636,383	1,636,494	1,636,494	1,399,692	1,399,692	1,386,927	11.66%
YoY %	0.00%	-0.01%	0.00%	16.92%	0.00%	0.92%	-	-
Horiz. %	117.99%	117.99%	117.99%	117.99%	100.92%	100.92%	100.00%	-
Div Payout %	24.59%	21.84%	23.15%	25.31%	23.18%	22.83%	24.46%	-
YoY %	12.59%	-5.66%	-8.53%	9.19%	1.53%	-6.66%	-	-
Horiz. %	100.53%	89.29%	94.64%	103.48%	94.77%	93.34%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Equity
Net Worth	46,721,307	46,701,679	45,604,398	43,216,136	33,860,112	33,864,819	36,848,281	17.16%
YoY %	0.04%	2.41%	5.53%	27.63%	-0.01%	-8.10%	-	-
Horiz. %	126.79%	126.74%	123.76%	117.28%	91.89%	91.90%	100.00%	-
NOSH	5,642,601	5,643,025	5,644,108	5,642,530	5,643,352	5,644,136	5,643,786	-0.01%
YoY %	-0.01%	-0.02%	0.03%	-0.01%	-0.01%	0.01%	-	-
Horiz. %	99.98%	99.99%	100.01%	99.98%	99.99%	100.01%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Ratio Analysis
NP Margin	15.19%	16.60%	15.92%	15.02%	14.84%	15.86%	15.08%	-
YoY %	-8.49%	4.27%	5.99%	1.21%	-6.43%	5.17%	-	-
Horiz. %	100.73%	110.08%	105.57%	99.60%	98.41%	105.17%	100.00%	-
ROE	14.24%	16.04%	15.50%	14.96%	17.84%	18.11%	15.39%	-
YoY %	-11.22%	3.48%	3.61%	-16.14%	-1.49%	17.67%	-	-
Horiz. %	92.53%	104.22%	100.71%	97.21%	115.92%	117.67%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Per Share
RPS	766.78	794.97	783.95	758.39	718.93	686.01	665.74	9.88%
YoY %	-3.55%	1.41%	3.37%	5.49%	4.80%	3.04%	-	-
Horiz. %	115.18%	119.41%	117.76%	113.92%	107.99%	103.04%	100.00%	-
EPS	117.91	132.75	125.24	114.61	107.01	108.63	100.46	11.27%
YoY %	-11.18%	6.00%	9.27%	7.10%	-1.49%	8.13%	-	-
Horiz. %	117.37%	132.14%	124.67%	114.09%	106.52%	108.13%	100.00%	-
DPS	29.00	29.00	29.00	29.00	25.00	25.00	24.57	11.69%
YoY %	0.00%	0.00%	0.00%	16.00%	0.00%	1.75%	-	-
Horiz. %	118.03%	118.03%	118.03%	118.03%	101.75%	101.75%	100.00%	-
NAPS	8.2801	8.276	8.08	7.659	6.00	6.00	6.529	17.18%
YoY %	0.05%	2.43%	5.50%	27.65%	0.00%	-8.10%	-	-
Horiz. %	126.82%	126.76%	123.76%	117.31%	91.90%	91.90%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,642,530
RPS	747.60	775.15	764.55	739.42	701.05	669.04	649.23	9.87%
YoY %	-3.55%	1.39%	3.40%	5.47%	4.78%	3.05%	-	-
Horiz. %	115.15%	119.40%	117.76%	113.89%	107.98%	103.05%	100.00%	-
EPS	114.96	129.44	122.14	111.74	104.35	105.95	97.97	11.26%
YoY %	-11.19%	5.98%	9.31%	7.08%	-1.51%	8.15%	-	-
Horiz. %	117.34%	132.12%	124.67%	114.06%	106.51%	108.15%	100.00%	-
DPS	28.28	28.28	28.28	28.28	24.19	24.19	23.96	11.69%
YoY %	0.00%	0.00%	0.00%	16.91%	0.00%	0.96%	-	-
Horiz. %	118.03%	118.03%	118.03%	118.03%	100.96%	100.96%	100.00%	-
NAPS	8.073	8.0696	7.88	7.4674	5.8507	5.8515	6.3671	17.16%
YoY %	0.04%	2.41%	5.53%	27.63%	-0.01%	-8.10%	-	-
Horiz. %	126.79%	126.74%	123.76%	117.28%	91.89%	91.90%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/15	27/02/15	28/11/14	29/08/14	30/05/14	28/02/14	29/11/13	-
Price	13.36	14.72	14.26	12.38	12.06	12.00	9.86	-
P/RPS	1.74	1.85	1.82	1.63	1.68	1.75	1.48	11.40%
YoY %	-5.95%	1.65%	11.66%	-2.98%	-4.00%	18.24%	-	-
Horiz. %	117.57%	125.00%	122.97%	110.14%	113.51%	118.24%	100.00%	-
P/EPS	11.33	11.09	11.39	10.80	11.27	11.05	9.81	10.08%
YoY %	2.16%	-2.63%	5.46%	-4.17%	1.99%	12.64%	-	-
Horiz. %	115.49%	113.05%	116.11%	110.09%	114.88%	112.64%	100.00%	-
EY	8.83	9.02	8.78	9.26	8.87	9.05	10.19	-9.11%
YoY %	-2.11%	2.73%	-5.18%	4.40%	-1.99%	-11.19%	-	-
Horiz. %	86.65%	88.52%	86.16%	90.87%	87.05%	88.81%	100.00%	-
DY	2.17	1.97	2.03	2.34	2.07	2.08	2.49	-8.77%
YoY %	10.15%	-2.96%	-13.25%	13.04%	-0.48%	-16.47%	-	-
Horiz. %	87.15%	79.12%	81.53%	93.98%	83.13%	83.53%	100.00%	-
P/NAPS	1.61	1.78	1.76	1.62	2.01	2.00	1.51	4.37%
YoY %	-9.55%	1.14%	8.64%	-19.40%	0.50%	32.45%	-	-
Horiz. %	106.62%	117.88%	116.56%	107.28%	133.11%	132.45%	100.00%	-

	31/05/15	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	27/04/15	22/01/15	31/10/14	16/07/14	24/04/14	23/01/14	-
Price	12.12	14.60	14.52	13.36	12.46	11.94	11.50	-
P/RPS	1.58	1.84	1.85	1.76	1.73	1.74	1.73	-5.87%
YoY %	-14.13%	-0.54%	5.11%	1.73%	-0.57%	0.58%	-	-
Horiz. %	91.33%	106.36%	106.94%	101.73%	100.00%	100.58%	100.00%	-
P/EPS	10.28	11.00	11.59	11.66	11.64	10.99	11.45	-6.93%
YoY %	-6.55%	-5.09%	-0.60%	0.17%	5.91%	-4.02%	-	-
Horiz. %	89.78%	96.07%	101.22%	101.83%	101.66%	95.98%	100.00%	-
EY	9.73	9.09	8.63	8.58	8.59	9.10	8.74	7.42%
YoY %	7.04%	5.33%	0.58%	-0.12%	-5.60%	4.12%	-	-
Horiz. %	111.33%	104.00%	98.74%	98.17%	98.28%	104.12%	100.00%	-
DY	2.39	1.99	2.00	2.17	2.01	2.09	2.14	7.65%
YoY %	20.10%	-0.50%	-7.83%	7.96%	-3.83%	-2.34%	-	-
Horiz. %	111.68%	92.99%	93.46%	101.40%	93.93%	97.66%	100.00%	-
P/NAPS	1.46	1.76	1.80	1.74	2.08	1.99	1.76	-11.72%
YoY %	-17.05%	-2.22%	3.45%	-16.35%	4.52%	13.07%	-	-
Horiz. %	82.95%	100.00%	102.27%	98.86%	118.18%	113.07%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 10:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 10:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-03 09:30:00

ADX

30 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

PTRANS

PERAK TRANSIT BERHAD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.165

+0.04

211,611,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.225

-0.045

93,069,700

FITTERS

0.05

0.00

88,878,000

TWL

0.03

0.00

77,221,800

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.12

-0.01

74,858,300

BPURI

0.075

0.00

73,854,200

E&O-LR

0.055

+0.01

56,261,700

EPICON

0.435

-0.035

37,371,400

More active Stocks

MPI

31.08

+0.66

96,300

AJI

20.36

+0.62

793,500

DLADY

34.22

+0.52

13,100

NESTLE

128.20

+0.30

12,600

TENAGA

12.30

+0.28

6,858,800

HUMEIND-LA

4.10

+0.22

3,400

F&N

32.02

+0.20

204,900

SAM

5.02

+0.19

303,200

PANAMY

19.16

+0.18

15,700

MCEMENT

5.16

+0.17

1,377,400

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

185,200

GESHEN

4.03

-0.16

92,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HS6

0.575

-0.095

108,000

HSI-HUY

0.875

-0.085

114,500

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