[TENAGA] YoY Annualized Quarter Result on 31-Aug-2010 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

28-Oct-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-Aug-2010 [#4]

Profit Trend

QoQ- -14.68%

YoY- 248.71%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Annualized Quarter Result
Revenue	37,130,700	35,848,400	32,241,200	30,317,400	28,785,600	24,755,300	23,320,400	8.05%
YoY %	3.58%	11.19%	6.35%	5.32%	16.28%	6.15%	-	-
Horiz. %	159.22%	153.72%	138.25%	130.00%	123.44%	106.15%	100.00%	-
PBT	5,925,100	5,821,100	1,156,700	4,019,400	1,543,100	3,025,200	4,765,900	3.69%
YoY %	1.79%	403.25%	-71.22%	160.48%	-48.99%	-36.52%	-	-
Horiz. %	124.32%	122.14%	24.27%	84.34%	32.38%	63.48%	100.00%	-
Tax	-542,300	-1,402,000	-192,200	-823,200	-690,100	-424,800	-698,300	-4.12%
YoY %	61.32%	-629.45%	76.65%	-19.29%	-62.45%	39.17%	-	-
Horiz. %	77.66%	200.77%	27.52%	117.89%	98.83%	60.83%	100.00%	-
NP	5,382,800	4,419,100	964,500	3,196,200	853,000	2,600,400	4,067,600	4.77%
YoY %	21.81%	358.18%	-69.82%	274.70%	-67.20%	-36.07%	-	-
Horiz. %	132.33%	108.64%	23.71%	78.58%	20.97%	63.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,356,200	4,410,500	965,400	3,200,800	917,900	2,594,000	4,061,100	4.71%
YoY %	21.44%	356.86%	-69.84%	248.71%	-64.61%	-36.13%	-	-
Horiz. %	131.89%	108.60%	23.77%	78.82%	22.60%	63.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.15%	24.08%	16.62%	20.48%	44.72%	14.04%	14.65%	-
YoY %	-62.00%	44.89%	-18.85%	-54.20%	218.52%	-4.16%	-	-
Horiz. %	62.46%	164.37%	113.45%	139.80%	305.26%	95.84%	100.00%	-
Total Cost	31,747,900	31,429,300	31,276,700	27,121,200	27,932,600	22,154,900	19,252,800	8.68%
YoY %	1.01%	0.49%	15.32%	-2.90%	26.08%	15.07%	-	-
Horiz. %	164.90%	163.25%	162.45%	140.87%	145.08%	115.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,215,604	34,659,433	31,976,724	30,073,719	25,985,496	25,645,376	23,702,585	7.80%
YoY %	7.38%	8.39%	6.33%	15.73%	1.33%	8.20%	-	-
Horiz. %	157.01%	146.23%	134.91%	126.88%	109.63%	108.20%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Dividend
Div	1,393,008	1,097,758	245,387	1,128,958	770,117	866,544	1,553,075	-1.79%
YoY %	26.90%	347.36%	-78.26%	46.60%	-11.13%	-44.20%	-	-
Horiz. %	89.69%	70.68%	15.80%	72.69%	49.59%	55.80%	100.00%	-
Div Payout %	26.01%	24.89%	25.42%	35.27%	83.90%	33.41%	38.24%	-
YoY %	4.50%	-2.08%	-27.93%	-57.96%	151.12%	-12.63%	-	-
Horiz. %	68.02%	65.09%	66.47%	92.23%	219.40%	87.37%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Equity
Net Worth	37,215,604	34,659,433	31,976,724	30,073,719	25,985,496	25,645,376	23,702,585	7.80%
YoY %	7.38%	8.39%	6.33%	15.73%	1.33%	8.20%	-	-
Horiz. %	157.01%	146.23%	134.91%	126.88%	109.63%	108.20%	100.00%	-
NOSH	5,572,032	5,464,202	5,453,056	4,342,148	4,333,805	4,332,720	4,278,445	4.49%
YoY %	1.97%	0.20%	25.58%	0.19%	0.03%	1.27%	-	-
Horiz. %	130.23%	127.71%	127.45%	101.49%	101.29%	101.27%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Ratio Analysis
NP Margin	14.50%	12.33%	2.99%	10.54%	2.96%	10.50%	17.44%	-
YoY %	17.60%	312.37%	-71.63%	256.08%	-71.81%	-39.79%	-	-
Horiz. %	83.14%	70.70%	17.14%	60.44%	16.97%	60.21%	100.00%	-
ROE	14.39%	12.73%	3.02%	10.64%	3.53%	10.11%	17.13%	-
YoY %	13.04%	321.52%	-71.62%	201.42%	-65.08%	-40.98%	-	-
Horiz. %	84.00%	74.31%	17.63%	62.11%	20.61%	59.02%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Per Share
RPS	666.38	656.06	591.25	698.21	664.21	571.36	545.07	3.40%
YoY %	1.57%	10.96%	-15.32%	5.12%	16.25%	4.82%	-	-
Horiz. %	122.26%	120.36%	108.47%	128.10%	121.86%	104.82%	100.00%	-
EPS	96.13	80.71	17.71	58.92	21.18	59.87	94.92	0.21%
YoY %	19.11%	355.73%	-69.94%	178.19%	-64.62%	-36.93%	-	-
Horiz. %	101.27%	85.03%	18.66%	62.07%	22.31%	63.07%	100.00%	-
DPS	25.00	20.09	4.50	26.00	17.77	20.00	36.30	-6.02%
YoY %	24.44%	346.44%	-82.69%	46.31%	-11.15%	-44.90%	-	-
Horiz. %	68.87%	55.34%	12.40%	71.63%	48.95%	55.10%	100.00%	-
NAPS	6.679	6.343	5.864	6.926	5.996	5.919	5.54	3.16%
YoY %	5.30%	8.17%	-15.33%	15.51%	1.30%	6.84%	-	-
Horiz. %	120.56%	114.49%	105.85%	125.02%	108.23%	106.84%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,344,519
RPS	641.59	619.43	557.10	523.86	497.39	427.75	402.96	8.05%
YoY %	3.58%	11.19%	6.35%	5.32%	16.28%	6.15%	-	-
Horiz. %	159.22%	153.72%	138.25%	130.00%	123.43%	106.15%	100.00%	-
EPS	92.55	76.21	16.68	55.31	15.86	44.82	70.17	4.71%
YoY %	21.44%	356.89%	-69.84%	248.74%	-64.61%	-36.13%	-	-
Horiz. %	131.89%	108.61%	23.77%	78.82%	22.60%	63.87%	100.00%	-
DPS	24.07	18.97	4.24	19.51	13.31	14.97	26.84	-1.79%
YoY %	26.88%	347.41%	-78.27%	46.58%	-11.09%	-44.23%	-	-
Horiz. %	89.68%	70.68%	15.80%	72.69%	49.59%	55.77%	100.00%	-
NAPS	6.4305	5.9888	5.5253	5.1965	4.4901	4.4313	4.0956	7.80%
YoY %	7.38%	8.39%	6.33%	15.73%	1.33%	8.20%	-	-
Horiz. %	157.01%	146.23%	134.91%	126.88%	109.63%	108.20%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/13	30/08/12	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	-
Price	8.73	6.84	5.25	5.67	5.13	5.06	9.95	-
P/RPS	1.31	1.04	0.89	0.81	0.77	0.89	1.83	-5.41%
YoY %	25.96%	16.85%	9.88%	5.19%	-13.48%	-51.37%	-	-
Horiz. %	71.58%	56.83%	48.63%	44.26%	42.08%	48.63%	100.00%	-
P/EPS	9.08	8.47	29.65	7.69	24.22	8.45	10.48	-2.35%
YoY %	7.20%	-71.43%	285.57%	-68.25%	186.63%	-19.37%	-	-
Horiz. %	86.64%	80.82%	282.92%	73.38%	231.11%	80.63%	100.00%	-
EY	11.01	11.80	3.37	13.00	4.13	11.83	9.54	2.41%
YoY %	-6.69%	250.15%	-74.08%	214.77%	-65.09%	24.00%	-	-
Horiz. %	115.41%	123.69%	35.32%	136.27%	43.29%	124.00%	100.00%	-
DY	2.86	2.94	0.86	4.59	3.46	3.95	3.65	-3.98%
YoY %	-2.72%	241.86%	-81.26%	32.66%	-12.41%	8.22%	-	-
Horiz. %	78.36%	80.55%	23.56%	125.75%	94.79%	108.22%	100.00%	-
P/NAPS	1.31	1.08	0.90	0.82	0.86	0.85	1.80	-5.15%
YoY %	21.30%	20.00%	9.76%	-4.65%	1.18%	-52.78%	-	-
Horiz. %	72.78%	60.00%	50.00%	45.56%	47.78%	47.22%	100.00%	-

	31/08/13	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	CAGR
Price Multiplier on Announcement Date
Date	31/10/13	31/10/12	28/10/11	28/10/10	26/10/09	16/10/08	25/10/07	-
Price	9.43	6.95	5.86	5.68	5.43	4.22	9.45	-
P/RPS	1.42	1.06	0.99	0.81	0.82	0.74	1.73	-3.23%
YoY %	33.96%	7.07%	22.22%	-1.22%	10.81%	-57.23%	-	-
Horiz. %	82.08%	61.27%	57.23%	46.82%	47.40%	42.77%	100.00%	-
P/EPS	9.81	8.61	33.10	7.71	25.64	7.05	9.96	-0.25%
YoY %	13.94%	-73.99%	329.31%	-69.93%	263.69%	-29.22%	-	-
Horiz. %	98.49%	86.45%	332.33%	77.41%	257.43%	70.78%	100.00%	-
EY	10.19	11.61	3.02	12.98	3.90	14.19	10.04	0.24%
YoY %	-12.23%	284.44%	-76.73%	232.82%	-72.52%	41.33%	-	-
Horiz. %	101.49%	115.64%	30.08%	129.28%	38.84%	141.33%	100.00%	-
DY	2.65	2.89	0.77	4.58	3.27	4.74	3.84	-5.98%
YoY %	-8.30%	275.32%	-83.19%	40.06%	-31.01%	23.44%	-	-
Horiz. %	69.01%	75.26%	20.05%	119.27%	85.16%	123.44%	100.00%	-
P/NAPS	1.41	1.10	1.00	0.82	0.91	0.71	1.71	-3.16%
YoY %	28.18%	10.00%	21.95%	-9.89%	28.17%	-58.48%	-	-
Horiz. %	82.46%	64.33%	58.48%	47.95%	53.22%	41.52%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-31 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:35:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-31 16:30:00

ADX

10 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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

278

HLIND

HONG LEONG INDUSTRIES BHD

259

GENM

GENTING MALAYSIA BERHAD

235

NOTION

NOTION VTEC BHD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

MYEG

MY E.G. SERVICES BHD

212

PTRANS

PERAK TRANSIT BERHAD

208

JTIASA

JAYA TIASA HOLDINGS BHD

189

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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