[TENAGA] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -5.07%
YoY- 0.39%
Quarter Report
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 42,332,200 43,274,200 39,138,200 35,962,000 34,645,200 30,205,000 29,454,800 6.22%
PBT 7,325,400 9,972,600 5,869,600 7,215,200 6,968,800 3,775,000 4,470,800 8.56%
Tax -771,000 -1,003,200 1,061,800 -1,861,400 -1,634,800 -827,600 -1,072,800 -5.35%
NP 6,554,400 8,969,400 6,931,400 5,353,800 5,334,000 2,947,400 3,398,000 11.55%
-
NP to SH 6,593,400 9,016,200 6,968,400 5,375,200 5,354,200 2,941,000 3,412,800 11.58%
-
Tax Rate 10.53% 10.06% -18.09% 25.80% 23.46% 21.92% 24.00% -
Total Cost 35,777,800 34,304,800 32,206,800 30,608,200 29,311,200 27,257,600 26,056,800 5.42%
-
Net Worth 49,363,018 46,706,355 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 10.29%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 1,128,813 1,128,718 1,128,791 1,103,284 555,535 399,497 520,640 13.75%
Div Payout % 17.12% 12.52% 16.20% 20.53% 10.38% 13.58% 15.26% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 49,363,018 46,706,355 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 10.29%
NOSH 5,644,067 5,643,590 5,643,958 5,516,420 5,457,130 4,438,863 4,338,672 4.47%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 15.48% 20.73% 17.71% 14.89% 15.40% 9.76% 11.54% -
ROE 13.36% 19.30% 20.58% 15.97% 15.30% 13.25% 12.45% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 750.03 766.78 693.45 651.91 634.86 680.47 678.89 1.67%
EPS 116.82 159.76 123.48 97.44 98.12 53.20 78.66 6.80%
DPS 20.00 20.00 20.00 20.00 10.18 9.00 12.00 8.87%
NAPS 8.746 8.276 6.00 6.102 6.413 5.00 6.316 5.56%
Adjusted Per Share Value based on latest NOSH - 5,516,478
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 728.24 744.45 673.29 618.65 596.00 519.62 506.71 6.22%
EPS 113.43 155.11 119.88 92.47 92.11 50.59 58.71 11.59%
DPS 19.42 19.42 19.42 18.98 9.56 6.87 8.96 13.74%
NAPS 8.4919 8.0349 5.8256 5.7907 6.0205 3.8181 4.7141 10.29%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 13.12 14.72 12.00 6.94 6.28 6.30 5.09 -
P/RPS 1.75 1.92 1.73 1.06 0.99 0.93 0.75 15.15%
P/EPS 11.23 9.21 9.72 7.12 6.40 9.51 6.47 9.61%
EY 8.90 10.85 10.29 14.04 15.62 10.52 15.45 -8.77%
DY 1.52 1.36 1.67 2.88 1.62 1.43 2.36 -7.06%
P/NAPS 1.50 1.78 2.00 1.14 0.98 1.26 0.81 10.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 27/04/15 24/04/14 18/04/13 12/04/12 21/04/11 20/04/10 -
Price 14.40 14.60 11.94 7.95 6.51 6.03 5.44 -
P/RPS 1.92 1.90 1.72 1.22 1.03 0.89 0.80 15.69%
P/EPS 12.33 9.14 9.67 8.16 6.64 9.10 6.92 10.09%
EY 8.11 10.94 10.34 12.26 15.07 10.99 14.46 -9.18%
DY 1.39 1.37 1.68 2.52 1.56 1.49 2.21 -7.43%
P/NAPS 1.65 1.76 1.99 1.30 1.02 1.21 0.86 11.46%

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