[TENAGA] YoY Annualized Quarter Result on 31-May-2011 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

21-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

31-May-2011 [#3]

Profit Trend

QoQ- -40.88%

YoY- -53.65%

Quarter Report

3rdQtr11 Announce.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Annualized Quarter Result
Revenue	41,425,333	36,838,000	35,351,466	30,782,266	29,934,266	28,430,666	24,016,266	9.50%
YoY %	12.45%	4.21%	14.84%	2.83%	5.29%	18.38%	-	-
Horiz. %	172.49%	153.39%	147.20%	128.17%	124.64%	118.38%	100.00%	-
PBT	6,406,533	7,609,333	5,952,933	2,205,200	4,696,266	1,710,666	4,400,533	6.45%
YoY %	-15.81%	27.82%	169.95%	-53.04%	174.53%	-61.13%	-	-
Horiz. %	145.59%	172.92%	135.28%	50.11%	106.72%	38.87%	100.00%	-
Tax	399,866	-1,640,933	-1,483,733	-489,200	-951,866	-751,200	-558,266	-
YoY %	124.37%	-10.59%	-203.30%	48.61%	-26.71%	-34.56%	-	-
Horiz. %	-71.63%	293.93%	265.78%	87.63%	170.50%	134.56%	100.00%	-
NP	6,806,400	5,968,400	4,469,200	1,716,000	3,744,400	959,466	3,842,266	9.99%
YoY %	14.04%	33.55%	160.44%	-54.17%	290.26%	-75.03%	-	-
Horiz. %	177.15%	155.34%	116.32%	44.66%	97.45%	24.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,814,800	5,923,200	4,466,000	1,738,666	3,751,333	1,004,800	3,835,866	10.04%
YoY %	15.05%	32.63%	156.86%	-53.65%	273.34%	-73.81%	-	-
Horiz. %	177.66%	154.42%	116.43%	45.33%	97.80%	26.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.24%	21.56%	24.92%	22.18%	20.27%	43.91%	12.69%	-
YoY %	-128.94%	-13.48%	12.35%	9.42%	-53.84%	246.02%	-	-
Horiz. %	-49.17%	169.90%	196.38%	174.78%	159.73%	346.02%	100.00%	-
Total Cost	34,618,933	30,869,600	30,882,266	29,066,266	26,189,866	27,471,200	20,174,000	9.41%
YoY %	12.15%	-0.04%	6.25%	10.98%	-4.66%	36.17%	-	-
Horiz. %	171.60%	153.02%	153.08%	144.08%	129.82%	136.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,862,533	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	4.47%
YoY %	-3.05%	6.66%	12.98%	2.41%	9.48%	-0.71%	-	-
Horiz. %	130.04%	134.14%	125.76%	111.31%	108.70%	99.29%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Dividend
Div	752,500	738,280	370,421	326,779	347,184	271,567	577,690	4.50%
YoY %	1.93%	99.31%	13.36%	-5.88%	27.84%	-52.99%	-	-
Horiz. %	130.26%	127.80%	64.12%	56.57%	60.10%	47.01%	100.00%	-
Div Payout %	11.04%	12.46%	8.29%	18.79%	9.25%	27.03%	15.06%	-
YoY %	-11.40%	50.30%	-55.88%	103.14%	-65.78%	79.48%	-	-
Horiz. %	73.31%	82.74%	55.05%	124.77%	61.42%	179.48%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Equity
Net Worth	33,862,533	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	4.47%
YoY %	-3.05%	6.66%	12.98%	2.41%	9.48%	-0.71%	-	-
Horiz. %	130.04%	134.14%	125.76%	111.31%	108.70%	99.29%	100.00%	-
NOSH	5,643,755	5,537,104	5,458,076	5,446,320	4,339,811	4,333,525	4,332,680	4.50%
YoY %	1.93%	1.45%	0.22%	25.50%	0.15%	0.02%	-	-
Horiz. %	130.26%	127.80%	125.97%	125.70%	100.16%	100.02%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Ratio Analysis
NP Margin	16.43%	16.20%	12.64%	5.57%	12.51%	3.37%	16.00%	-
YoY %	1.42%	28.16%	126.93%	-55.48%	271.22%	-78.94%	-	-
Horiz. %	102.69%	101.25%	79.00%	34.81%	78.19%	21.06%	100.00%	-
ROE	20.12%	16.96%	13.64%	6.00%	13.25%	3.89%	14.73%	-
YoY %	18.63%	24.34%	127.33%	-54.72%	240.62%	-73.59%	-	-
Horiz. %	136.59%	115.14%	92.60%	40.73%	89.95%	26.41%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Per Share
RPS	734.00	665.29	647.69	565.19	689.76	656.06	554.31	4.78%
YoY %	10.33%	2.72%	14.60%	-18.06%	5.14%	18.36%	-	-
Horiz. %	132.42%	120.02%	116.85%	101.96%	124.44%	118.36%	100.00%	-
EPS	120.75	106.97	81.83	31.92	86.44	23.19	88.53	5.30%
YoY %	12.88%	30.72%	156.36%	-63.07%	272.75%	-73.81%	-	-
Horiz. %	136.39%	120.83%	92.43%	36.06%	97.64%	26.19%	100.00%	-
DPS	13.33	13.33	6.79	6.00	8.00	6.27	13.33	0.00%
YoY %	0.00%	96.32%	13.17%	-25.00%	27.59%	-52.96%	-	-
Horiz. %	100.00%	100.00%	50.94%	45.01%	60.02%	47.04%	100.00%	-
NAPS	6.00	6.308	6.00	5.322	6.522	5.966	6.01	-0.02%
YoY %	-4.88%	5.13%	12.74%	-18.40%	9.32%	-0.73%	-	-
Horiz. %	99.83%	104.96%	99.83%	88.55%	108.52%	99.27%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,448,019
RPS	712.64	633.72	608.15	529.55	514.96	489.09	413.15	9.50%
YoY %	12.45%	4.20%	14.84%	2.83%	5.29%	18.38%	-	-
Horiz. %	172.49%	153.39%	147.20%	128.17%	124.64%	118.38%	100.00%	-
EPS	117.23	101.90	76.83	29.91	64.53	17.29	65.99	10.04%
YoY %	15.04%	32.63%	156.87%	-53.65%	273.22%	-73.80%	-	-
Horiz. %	177.65%	154.42%	116.43%	45.33%	97.79%	26.20%	100.00%	-
DPS	12.95	12.70	6.37	5.62	5.97	4.67	9.94	4.50%
YoY %	1.97%	99.37%	13.35%	-5.86%	27.84%	-53.02%	-	-
Horiz. %	130.28%	127.77%	64.08%	56.54%	60.06%	46.98%	100.00%	-
NAPS	5.8254	6.0087	5.6337	4.9863	4.8692	4.4476	4.4796	4.47%
YoY %	-3.05%	6.66%	12.98%	2.40%	9.48%	-0.71%	-	-
Horiz. %	130.04%	134.13%	125.76%	111.31%	108.70%	99.29%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	-
Price	12.06	8.35	6.67	7.11	5.34	5.22	4.51	-
P/RPS	1.64	1.26	1.03	1.26	0.77	0.80	0.81	12.46%
YoY %	30.16%	22.33%	-18.25%	63.64%	-3.75%	-1.23%	-	-
Horiz. %	202.47%	155.56%	127.16%	155.56%	95.06%	98.77%	100.00%	-
P/EPS	9.99	7.81	8.15	22.27	6.18	22.51	5.09	11.88%
YoY %	27.91%	-4.17%	-63.40%	260.36%	-72.55%	342.24%	-	-
Horiz. %	196.27%	153.44%	160.12%	437.52%	121.41%	442.24%	100.00%	-
EY	10.01	12.81	12.27	4.49	16.19	4.44	19.63	-10.61%
YoY %	-21.86%	4.40%	173.27%	-72.27%	264.64%	-77.38%	-	-
Horiz. %	50.99%	65.26%	62.51%	22.87%	82.48%	22.62%	100.00%	-
DY	1.11	1.60	1.02	0.84	1.50	1.20	2.96	-15.07%
YoY %	-30.63%	56.86%	21.43%	-44.00%	25.00%	-59.46%	-	-
Horiz. %	37.50%	54.05%	34.46%	28.38%	50.68%	40.54%	100.00%	-
P/NAPS	2.01	1.32	1.11	1.34	0.82	0.87	0.75	17.84%
YoY %	52.27%	18.92%	-17.16%	63.41%	-5.75%	16.00%	-	-
Horiz. %	268.00%	176.00%	148.00%	178.67%	109.33%	116.00%	100.00%	-

	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	16/07/14	18/07/13	19/07/12	21/07/11	14/07/10	22/07/09	24/07/08	-
Price	12.46	9.01	6.75	6.52	5.51	5.38	5.15	-
P/RPS	1.70	1.35	1.04	1.15	0.80	0.82	0.93	10.57%
YoY %	25.93%	29.81%	-9.57%	43.75%	-2.44%	-11.83%	-	-
Horiz. %	182.80%	145.16%	111.83%	123.66%	86.02%	88.17%	100.00%	-
P/EPS	10.32	8.42	8.25	20.42	6.37	23.20	5.82	10.01%
YoY %	22.57%	2.06%	-59.60%	220.57%	-72.54%	298.63%	-	-
Horiz. %	177.32%	144.67%	141.75%	350.86%	109.45%	398.63%	100.00%	-
EY	9.69	11.87	12.12	4.90	15.69	4.31	17.19	-9.10%
YoY %	-18.37%	-2.06%	147.35%	-68.77%	264.04%	-74.93%	-	-
Horiz. %	56.37%	69.05%	70.51%	28.50%	91.27%	25.07%	100.00%	-
DY	1.07	1.48	1.01	0.92	1.45	1.16	2.59	-13.69%
YoY %	-27.70%	46.53%	9.78%	-36.55%	25.00%	-55.21%	-	-
Horiz. %	41.31%	57.14%	39.00%	35.52%	55.98%	44.79%	100.00%	-
P/NAPS	2.08	1.43	1.13	1.23	0.84	0.90	0.86	15.85%
YoY %	45.45%	26.55%	-8.13%	46.43%	-6.67%	4.65%	-	-
Horiz. %	241.86%	166.28%	131.40%	143.02%	97.67%	104.65%	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