[TENAGA] YoY Annualized Quarter Result on 31-May-2010 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

14-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- 9.92%

YoY- 273.34%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Annualized Quarter Result
Revenue	36,838,000	35,351,466	30,782,266	29,934,266	28,430,666	24,016,266	22,925,866	8.21%
YoY %	4.21%	14.84%	2.83%	5.29%	18.38%	4.76%	-	-
Horiz. %	160.68%	154.20%	134.27%	130.57%	124.01%	104.76%	100.00%	-
PBT	7,609,333	5,952,933	2,205,200	4,696,266	1,710,666	4,400,533	5,915,200	4.28%
YoY %	27.82%	169.95%	-53.04%	174.53%	-61.13%	-25.61%	-	-
Horiz. %	128.64%	100.64%	37.28%	79.39%	28.92%	74.39%	100.00%	-
Tax	-1,640,933	-1,483,733	-489,200	-951,866	-751,200	-558,266	-678,133	15.85%
YoY %	-10.59%	-203.30%	48.61%	-26.71%	-34.56%	17.68%	-	-
Horiz. %	241.98%	218.80%	72.14%	140.37%	110.77%	82.32%	100.00%	-
NP	5,968,400	4,469,200	1,716,000	3,744,400	959,466	3,842,266	5,237,066	2.20%
YoY %	33.55%	160.44%	-54.17%	290.26%	-75.03%	-26.63%	-	-
Horiz. %	113.96%	85.34%	32.77%	71.50%	18.32%	73.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,923,200	4,466,000	1,738,666	3,751,333	1,004,800	3,835,866	5,190,266	2.22%
YoY %	32.63%	156.86%	-53.65%	273.34%	-73.81%	-26.10%	-	-
Horiz. %	114.12%	86.05%	33.50%	72.28%	19.36%	73.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	24.92%	22.18%	20.27%	43.91%	12.69%	11.46%	-
YoY %	-13.48%	12.35%	9.42%	-53.84%	246.02%	10.73%	-	-
Horiz. %	188.13%	217.45%	193.54%	176.88%	383.16%	110.73%	100.00%	-
Total Cost	30,869,600	30,882,266	29,066,266	26,189,866	27,471,200	20,174,000	17,688,800	9.71%
YoY %	-0.04%	6.25%	10.98%	-4.66%	36.17%	14.05%	-	-
Horiz. %	174.51%	174.59%	164.32%	148.06%	155.30%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	23,865,908	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	738,280	370,421	326,779	347,184	271,567	577,690	1,136,471	-6.93%
YoY %	99.31%	13.36%	-5.88%	27.84%	-52.99%	-49.17%	-	-
Horiz. %	64.96%	32.59%	28.75%	30.55%	23.90%	50.83%	100.00%	-
Div Payout %	12.46%	8.29%	18.79%	9.25%	27.03%	15.06%	21.90%	-
YoY %	50.30%	-55.88%	103.14%	-65.78%	79.48%	-31.23%	-	-
Horiz. %	56.89%	37.85%	85.80%	42.24%	123.42%	68.77%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	23,865,908	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-
NOSH	5,537,104	5,458,076	5,446,320	4,339,811	4,333,525	4,332,680	4,261,769	4.45%
YoY %	1.45%	0.22%	25.50%	0.15%	0.02%	1.66%	-	-
Horiz. %	129.93%	128.07%	127.79%	101.83%	101.68%	101.66%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	16.20%	12.64%	5.57%	12.51%	3.37%	16.00%	22.84%	-
YoY %	28.16%	126.93%	-55.48%	271.22%	-78.94%	-29.95%	-	-
Horiz. %	70.93%	55.34%	24.39%	54.77%	14.75%	70.05%	100.00%	-
ROE	16.96%	13.64%	6.00%	13.25%	3.89%	14.73%	21.75%	-
YoY %	24.34%	127.33%	-54.72%	240.62%	-73.59%	-32.28%	-	-
Horiz. %	77.98%	62.71%	27.59%	60.92%	17.89%	67.72%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	665.29	647.69	565.19	689.76	656.06	554.31	537.94	3.60%
YoY %	2.72%	14.60%	-18.06%	5.14%	18.36%	3.04%	-	-
Horiz. %	123.67%	120.40%	105.07%	128.22%	121.96%	103.04%	100.00%	-
EPS	106.97	81.83	31.92	86.44	23.19	88.53	121.79	-2.13%
YoY %	30.72%	156.36%	-63.07%	272.75%	-73.81%	-27.31%	-	-
Horiz. %	87.83%	67.19%	26.21%	70.97%	19.04%	72.69%	100.00%	-
DPS	13.33	6.79	6.00	8.00	6.27	13.33	26.67	-10.90%
YoY %	96.32%	13.17%	-25.00%	27.59%	-52.96%	-50.02%	-	-
Horiz. %	49.98%	25.46%	22.50%	30.00%	23.51%	49.98%	100.00%	-
NAPS	6.308	6.00	5.322	6.522	5.966	6.01	5.60	2.00%
YoY %	5.13%	12.74%	-18.40%	9.32%	-0.73%	7.32%	-	-
Horiz. %	112.64%	107.14%	95.04%	116.46%	106.54%	107.32%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,339,866
RPS	635.47	609.83	531.01	516.38	490.44	414.29	395.48	8.21%
YoY %	4.20%	14.84%	2.83%	5.29%	18.38%	4.76%	-	-
Horiz. %	160.68%	154.20%	134.27%	130.57%	124.01%	104.76%	100.00%	-
EPS	102.18	77.04	29.99	64.71	17.33	66.17	89.53	2.22%
YoY %	32.63%	156.89%	-53.65%	273.40%	-73.81%	-26.09%	-	-
Horiz. %	114.13%	86.05%	33.50%	72.28%	19.36%	73.91%	100.00%	-
DPS	12.74	6.39	5.64	5.99	4.68	9.97	19.60	-6.92%
YoY %	99.37%	13.30%	-5.84%	27.99%	-53.06%	-49.13%	-	-
Horiz. %	65.00%	32.60%	28.78%	30.56%	23.88%	50.87%	100.00%	-
NAPS	6.0253	5.6493	5.0001	4.8826	4.4599	4.4919	4.117	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	-
Price	8.35	6.67	7.11	5.34	5.22	4.51	11.70	-
P/RPS	1.26	1.03	1.26	0.77	0.80	0.81	2.17	-8.65%
YoY %	22.33%	-18.25%	63.64%	-3.75%	-1.23%	-62.67%	-	-
Horiz. %	58.06%	47.47%	58.06%	35.48%	36.87%	37.33%	100.00%	-
P/EPS	7.81	8.15	22.27	6.18	22.51	5.09	9.61	-3.39%
YoY %	-4.17%	-63.40%	260.36%	-72.55%	342.24%	-47.03%	-	-
Horiz. %	81.27%	84.81%	231.74%	64.31%	234.24%	52.97%	100.00%	-
EY	12.81	12.27	4.49	16.19	4.44	19.63	10.41	3.51%
YoY %	4.40%	173.27%	-72.27%	264.64%	-77.38%	88.57%	-	-
Horiz. %	123.05%	117.87%	43.13%	155.52%	42.65%	188.57%	100.00%	-
DY	1.60	1.02	0.84	1.50	1.20	2.96	2.28	-5.72%
YoY %	56.86%	21.43%	-44.00%	25.00%	-59.46%	29.82%	-	-
Horiz. %	70.18%	44.74%	36.84%	65.79%	52.63%	129.82%	100.00%	-
P/NAPS	1.32	1.11	1.34	0.82	0.87	0.75	2.09	-7.36%
YoY %	18.92%	-17.16%	63.41%	-5.75%	16.00%	-64.11%	-	-
Horiz. %	63.16%	53.11%	64.11%	39.23%	41.63%	35.89%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	18/07/13	19/07/12	21/07/11	14/07/10	22/07/09	24/07/08	13/07/07	-
Price	9.01	6.75	6.52	5.51	5.38	5.15	11.60	-
P/RPS	1.35	1.04	1.15	0.80	0.82	0.93	2.16	-7.52%
YoY %	29.81%	-9.57%	43.75%	-2.44%	-11.83%	-56.94%	-	-
Horiz. %	62.50%	48.15%	53.24%	37.04%	37.96%	43.06%	100.00%	-
P/EPS	8.42	8.25	20.42	6.37	23.20	5.82	9.52	-2.02%
YoY %	2.06%	-59.60%	220.57%	-72.54%	298.63%	-38.87%	-	-
Horiz. %	88.45%	86.66%	214.50%	66.91%	243.70%	61.13%	100.00%	-
EY	11.87	12.12	4.90	15.69	4.31	17.19	10.50	2.06%
YoY %	-2.06%	147.35%	-68.77%	264.04%	-74.93%	63.71%	-	-
Horiz. %	113.05%	115.43%	46.67%	149.43%	41.05%	163.71%	100.00%	-
DY	1.48	1.01	0.92	1.45	1.16	2.59	2.30	-7.07%
YoY %	46.53%	9.78%	-36.55%	25.00%	-55.21%	12.61%	-	-
Horiz. %	64.35%	43.91%	40.00%	63.04%	50.43%	112.61%	100.00%	-
P/NAPS	1.43	1.13	1.23	0.84	0.90	0.86	2.07	-5.97%
YoY %	26.55%	-8.13%	46.43%	-6.67%	4.65%	-58.45%	-	-
Horiz. %	69.08%	54.59%	59.42%	40.58%	43.48%	41.55%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos