[TENAGA] QoQ TTM Result on 31-May-2012 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 39.44%
YoY- 73.68%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 36,506,800 36,284,800 35,848,400 35,668,100 34,461,300 33,204,400 32,241,200 8.64%
PBT 5,944,300 7,837,100 5,821,100 3,967,500 2,738,300 -23,200 992,600 230.13%
Tax -1,515,300 -1,926,200 -1,402,000 -938,100 -591,900 68,500 -152,400 363.03%
NP 4,429,000 5,910,900 4,419,100 3,029,400 2,146,400 45,300 840,200 203.19%
-
NP to SH 4,421,000 5,900,100 4,410,500 3,010,900 2,159,300 49,200 839,800 202.92%
-
Tax Rate 25.49% 24.58% 24.08% 23.64% 21.62% - 15.35% -
Total Cost 32,077,800 30,373,900 31,429,300 32,638,700 32,314,900 33,159,100 31,401,000 1.43%
-
Net Worth 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 7.65%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 1,371,523 1,097,630 1,097,630 277,754 277,754 199,742 199,742 261.68%
Div Payout % 31.02% 18.60% 24.89% 9.22% 12.86% 405.98% 23.78% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 7.65%
NOSH 5,516,478 5,505,640 5,465,834 5,459,435 5,456,871 5,453,883 5,448,979 0.82%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 12.13% 16.29% 12.33% 8.49% 6.23% 0.14% 2.61% -
ROE 13.13% 17.80% 13.45% 9.19% 6.17% 0.17% 2.79% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 661.78 659.05 655.86 653.33 631.52 608.82 591.69 7.75%
EPS 80.14 107.16 80.69 55.15 39.57 0.90 15.41 200.46%
DPS 25.00 20.09 20.09 5.09 5.09 3.66 3.67 259.76%
NAPS 6.102 6.019 6.00 6.00 6.413 5.453 5.531 6.77%
Adjusted Per Share Value based on latest NOSH - 5,459,435
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 629.76 625.93 618.40 615.29 594.48 572.79 556.18 8.64%
EPS 76.26 101.78 76.08 51.94 37.25 0.85 14.49 202.87%
DPS 23.66 18.93 18.93 4.79 4.79 3.45 3.45 261.38%
NAPS 5.8068 5.7166 5.6573 5.6507 6.0368 5.1303 5.199 7.65%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 6.94 6.94 6.84 6.67 6.28 5.65 5.25 -
P/RPS 1.05 1.05 1.04 1.02 0.99 0.93 0.89 11.66%
P/EPS 8.66 6.48 8.48 12.09 15.87 626.31 34.06 -59.89%
EY 11.55 15.44 11.80 8.27 6.30 0.16 2.94 149.18%
DY 3.60 2.89 2.94 0.76 0.81 0.65 0.70 198.24%
P/NAPS 1.14 1.15 1.14 1.11 0.98 1.04 0.95 12.93%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 18/04/13 23/01/13 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 -
Price 7.95 6.96 6.95 6.75 6.51 6.23 5.86 -
P/RPS 1.20 1.06 1.06 1.03 1.03 1.02 0.99 13.69%
P/EPS 9.92 6.49 8.61 12.24 16.45 690.60 38.02 -59.20%
EY 10.08 15.40 11.61 8.17 6.08 0.14 2.63 145.10%
DY 3.14 2.89 2.89 0.75 0.78 0.59 0.63 192.06%
P/NAPS 1.30 1.16 1.16 1.13 1.02 1.14 1.06 14.58%

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