[TENAGA] YoY Annualized Quarter Result on 31-Aug-2013 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -9.57%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 44,531,500 43,286,800 42,792,400 37,130,700 35,848,400 32,241,200 30,317,400 6.61%
PBT 8,066,800 7,133,700 7,114,700 5,925,100 5,821,100 1,156,700 4,019,400 12.29%
Tax -746,000 -1,072,800 -687,900 -542,300 -1,402,000 -192,200 -823,200 -1.62%
NP 7,320,800 6,060,900 6,426,800 5,382,800 4,419,100 964,500 3,196,200 14.79%
-
NP to SH 7,367,600 6,118,400 6,467,000 5,356,200 4,410,500 965,400 3,200,800 14.89%
-
Tax Rate 9.25% 15.04% 9.67% 9.15% 24.08% 16.62% 20.48% -
Total Cost 37,210,700 37,225,900 36,365,600 31,747,900 31,429,300 31,276,700 27,121,200 5.40%
-
Net Worth 52,388,685 47,210,047 43,224,325 37,215,604 34,659,433 31,976,724 30,073,719 9.68%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,805,922 1,636,690 1,636,643 1,393,008 1,097,758 245,387 1,128,958 8.13%
Div Payout % 24.51% 26.75% 25.31% 26.01% 24.89% 25.42% 35.27% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 52,388,685 47,210,047 43,224,325 37,215,604 34,659,433 31,976,724 30,073,719 9.68%
NOSH 5,643,508 5,643,759 5,643,599 5,572,032 5,464,202 5,453,056 4,342,148 4.46%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 16.44% 14.00% 15.02% 14.50% 12.33% 2.99% 10.54% -
ROE 14.06% 12.96% 14.96% 14.39% 12.73% 3.02% 10.64% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 789.07 766.99 758.25 666.38 656.06 591.25 698.21 2.05%
EPS 130.55 108.41 114.59 96.13 80.71 17.71 58.92 14.16%
DPS 32.00 29.00 29.00 25.00 20.09 4.50 26.00 3.51%
NAPS 9.283 8.365 7.659 6.679 6.343 5.864 6.926 4.99%
Adjusted Per Share Value based on latest NOSH - 5,568,527
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 766.07 744.66 736.16 638.76 616.70 554.64 521.55 6.61%
EPS 126.74 105.25 111.25 92.14 75.87 16.61 55.06 14.89%
DPS 31.07 28.16 28.16 23.96 18.88 4.22 19.42 8.13%
NAPS 9.0124 8.1215 7.4359 6.4022 5.9625 5.5009 5.1736 9.68%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 14.74 11.18 12.38 8.73 6.84 5.25 5.67 -
P/RPS 1.87 1.46 1.63 1.31 1.04 0.89 0.81 14.94%
P/EPS 11.29 10.31 10.80 9.08 8.47 29.65 7.69 6.60%
EY 8.86 9.70 9.26 11.01 11.80 3.37 13.00 -6.18%
DY 2.17 2.59 2.34 2.86 2.94 0.86 4.59 -11.72%
P/NAPS 1.59 1.34 1.62 1.31 1.08 0.90 0.82 11.65%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 14.32 12.66 13.36 9.43 6.95 5.86 5.68 -
P/RPS 1.81 1.65 1.76 1.42 1.06 0.99 0.81 14.32%
P/EPS 10.97 11.68 11.66 9.81 8.61 33.10 7.71 6.04%
EY 9.12 8.56 8.58 10.19 11.61 3.02 12.98 -5.70%
DY 2.23 2.29 2.17 2.65 2.89 0.77 4.58 -11.29%
P/NAPS 1.54 1.51 1.74 1.41 1.10 1.00 0.82 11.06%

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