[TENAGA] YoY Annualized Quarter Result on 31-May-2012 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

19-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

31-May-2012 [#3]

Profit Trend

QoQ- -16.59%

YoY- 156.86%

Quarter Report

Announcement Q3FY12.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Annualized Quarter Result
Revenue	42,057,066	41,425,333	36,838,000	35,351,466	30,782,266	29,934,266	28,430,666	6.74%
YoY %	1.52%	12.45%	4.21%	14.84%	2.83%	5.29%	-	-
Horiz. %	147.93%	145.71%	129.57%	124.34%	108.27%	105.29%	100.00%	-
PBT	7,628,266	6,406,533	7,609,333	5,952,933	2,205,200	4,696,266	1,710,666	28.28%
YoY %	19.07%	-15.81%	27.82%	169.95%	-53.04%	174.53%	-	-
Horiz. %	445.92%	374.51%	444.82%	347.99%	128.91%	274.53%	100.00%	-
Tax	-626,533	399,866	-1,640,933	-1,483,733	-489,200	-951,866	-751,200	-2.97%
YoY %	-256.69%	124.37%	-10.59%	-203.30%	48.61%	-26.71%	-	-
Horiz. %	83.40%	-53.23%	218.44%	197.52%	65.12%	126.71%	100.00%	-
NP	7,001,733	6,806,400	5,968,400	4,469,200	1,716,000	3,744,400	959,466	39.25%
YoY %	2.87%	14.04%	33.55%	160.44%	-54.17%	290.26%	-	-
Horiz. %	729.75%	709.39%	622.05%	465.80%	178.85%	390.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,063,333	6,814,800	5,923,200	4,466,000	1,738,666	3,751,333	1,004,800	38.38%
YoY %	3.65%	15.05%	32.63%	156.86%	-53.65%	273.34%	-	-
Horiz. %	702.96%	678.22%	589.49%	444.47%	173.04%	373.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.21%	-6.24%	21.56%	24.92%	22.18%	20.27%	43.91%	-
YoY %	231.57%	-128.94%	-13.48%	12.35%	9.42%	-53.84%	-	-
Horiz. %	18.70%	-14.21%	49.10%	56.75%	50.51%	46.16%	100.00%	-
Total Cost	35,055,333	34,618,933	30,869,600	30,882,266	29,066,266	26,189,866	27,471,200	4.14%
YoY %	1.26%	12.15%	-0.04%	6.25%	10.98%	-4.66%	-	-
Horiz. %	127.61%	126.02%	112.37%	112.42%	105.81%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,728,270	33,862,533	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	10.36%
YoY %	37.99%	-3.05%	6.66%	12.98%	2.41%	9.48%	-	-
Horiz. %	180.74%	130.98%	135.10%	126.67%	112.11%	109.48%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Dividend
Div	752,459	752,500	738,280	370,421	326,779	347,184	271,567	18.50%
YoY %	-0.01%	1.93%	99.31%	13.36%	-5.88%	27.84%	-	-
Horiz. %	277.08%	277.10%	271.86%	136.40%	120.33%	127.84%	100.00%	-
Div Payout %	10.65%	11.04%	12.46%	8.29%	18.79%	9.25%	27.03%	-
YoY %	-3.53%	-11.40%	50.30%	-55.88%	103.14%	-65.78%	-	-
Horiz. %	39.40%	40.84%	46.10%	30.67%	69.52%	34.22%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Equity
Net Worth	46,728,270	33,862,533	34,928,056	32,748,460	28,985,319	28,304,251	25,853,810	10.36%
YoY %	37.99%	-3.05%	6.66%	12.98%	2.41%	9.48%	-	-
Horiz. %	180.74%	130.98%	135.10%	126.67%	112.11%	109.48%	100.00%	-
NOSH	5,643,442	5,643,755	5,537,104	5,458,076	5,446,320	4,339,811	4,333,525	4.49%
YoY %	-0.01%	1.93%	1.45%	0.22%	25.50%	0.15%	-	-
Horiz. %	130.23%	130.23%	127.77%	125.95%	125.68%	100.15%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Ratio Analysis
NP Margin	16.65%	16.43%	16.20%	12.64%	5.57%	12.51%	3.37%	-
YoY %	1.34%	1.42%	28.16%	126.93%	-55.48%	271.22%	-	-
Horiz. %	494.07%	487.54%	480.71%	375.07%	165.28%	371.22%	100.00%	-
ROE	15.12%	20.12%	16.96%	13.64%	6.00%	13.25%	3.89%	-
YoY %	-24.85%	18.63%	24.34%	127.33%	-54.72%	240.62%	-	-
Horiz. %	388.69%	517.22%	435.99%	350.64%	154.24%	340.62%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Per Share
RPS	745.24	734.00	665.29	647.69	565.19	689.76	656.06	2.14%
YoY %	1.53%	10.33%	2.72%	14.60%	-18.06%	5.14%	-	-
Horiz. %	113.59%	111.88%	101.41%	98.72%	86.15%	105.14%	100.00%	-
EPS	125.16	120.75	106.97	81.83	31.92	86.44	23.19	32.42%
YoY %	3.65%	12.88%	30.72%	156.36%	-63.07%	272.75%	-	-
Horiz. %	539.72%	520.70%	461.28%	352.87%	137.65%	372.75%	100.00%	-
DPS	13.33	13.33	13.33	6.79	6.00	8.00	6.27	13.38%
YoY %	0.00%	0.00%	96.32%	13.17%	-25.00%	27.59%	-	-
Horiz. %	212.60%	212.60%	212.60%	108.29%	95.69%	127.59%	100.00%	-
NAPS	8.2801	6.00	6.308	6.00	5.322	6.522	5.966	5.61%
YoY %	38.00%	-4.88%	5.13%	12.74%	-18.40%	9.32%	-	-
Horiz. %	138.79%	100.57%	105.73%	100.57%	89.21%	109.32%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,459,435
RPS	723.53	712.66	633.74	608.17	529.56	514.97	489.11	6.74%
YoY %	1.53%	12.45%	4.20%	14.84%	2.83%	5.29%	-	-
Horiz. %	147.93%	145.71%	129.57%	124.34%	108.27%	105.29%	100.00%	-
EPS	121.51	117.24	101.90	76.83	29.91	64.54	17.29	38.37%
YoY %	3.64%	15.05%	32.63%	156.87%	-53.66%	273.28%	-	-
Horiz. %	702.78%	678.08%	589.36%	444.36%	172.99%	373.28%	100.00%	-
DPS	12.94	12.95	12.70	6.37	5.62	5.97	4.67	18.50%
YoY %	-0.08%	1.97%	99.37%	13.35%	-5.86%	27.84%	-	-
Horiz. %	277.09%	277.30%	271.95%	136.40%	120.34%	127.84%	100.00%	-
NAPS	8.0389	5.8255	6.0088	5.6339	4.9865	4.8693	4.4478	10.36%
YoY %	38.00%	-3.05%	6.65%	12.98%	2.41%	9.48%	-	-
Horiz. %	180.74%	130.97%	135.10%	126.67%	112.11%	109.48%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	-
Price	13.36	12.06	8.35	6.67	7.11	5.34	5.22	-
P/RPS	1.79	1.64	1.26	1.03	1.26	0.77	0.80	14.35%
YoY %	9.15%	30.16%	22.33%	-18.25%	63.64%	-3.75%	-	-
Horiz. %	223.75%	205.00%	157.50%	128.75%	157.50%	96.25%	100.00%	-
P/EPS	10.67	9.99	7.81	8.15	22.27	6.18	22.51	-11.69%
YoY %	6.81%	27.91%	-4.17%	-63.40%	260.36%	-72.55%	-	-
Horiz. %	47.40%	44.38%	34.70%	36.21%	98.93%	27.45%	100.00%	-
EY	9.37	10.01	12.81	12.27	4.49	16.19	4.44	13.24%
YoY %	-6.39%	-21.86%	4.40%	173.27%	-72.27%	264.64%	-	-
Horiz. %	211.04%	225.45%	288.51%	276.35%	101.13%	364.64%	100.00%	-
DY	1.00	1.11	1.60	1.02	0.84	1.50	1.20	-2.99%
YoY %	-9.91%	-30.63%	56.86%	21.43%	-44.00%	25.00%	-	-
Horiz. %	83.33%	92.50%	133.33%	85.00%	70.00%	125.00%	100.00%	-
P/NAPS	1.61	2.01	1.32	1.11	1.34	0.82	0.87	10.79%
YoY %	-19.90%	52.27%	18.92%	-17.16%	63.41%	-5.75%	-	-
Horiz. %	185.06%	231.03%	151.72%	127.59%	154.02%	94.25%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	16/07/14	18/07/13	19/07/12	21/07/11	14/07/10	22/07/09	-
Price	12.12	12.46	9.01	6.75	6.52	5.51	5.38	-
P/RPS	1.63	1.70	1.35	1.04	1.15	0.80	0.82	12.12%
YoY %	-4.12%	25.93%	29.81%	-9.57%	43.75%	-2.44%	-	-
Horiz. %	198.78%	207.32%	164.63%	126.83%	140.24%	97.56%	100.00%	-
P/EPS	9.68	10.32	8.42	8.25	20.42	6.37	23.20	-13.55%
YoY %	-6.20%	22.57%	2.06%	-59.60%	220.57%	-72.54%	-	-
Horiz. %	41.72%	44.48%	36.29%	35.56%	88.02%	27.46%	100.00%	-
EY	10.33	9.69	11.87	12.12	4.90	15.69	4.31	15.67%
YoY %	6.60%	-18.37%	-2.06%	147.35%	-68.77%	264.04%	-	-
Horiz. %	239.68%	224.83%	275.41%	281.21%	113.69%	364.04%	100.00%	-
DY	1.10	1.07	1.48	1.01	0.92	1.45	1.16	-0.88%
YoY %	2.80%	-27.70%	46.53%	9.78%	-36.55%	25.00%	-	-
Horiz. %	94.83%	92.24%	127.59%	87.07%	79.31%	125.00%	100.00%	-
P/NAPS	1.46	2.08	1.43	1.13	1.23	0.84	0.90	8.39%
YoY %	-29.81%	45.45%	26.55%	-8.13%	46.43%	-6.67%	-	-
Horiz. %	162.22%	231.11%	158.89%	125.56%	136.67%	93.33%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-03 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-03 16:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-03 15:25:00

TURTLE SYSTEM 20

5 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

924

MPI

MALAYSIAN PACIFIC INDUSTRIES

905

PTRANS

PERAK TRANSIT BERHAD

897

HLIND

HONG LEONG INDUSTRIES BHD

854

YTLPOWR

YTL POWER INTERNATIONAL BHD

814

JCY

JCY INTERNATIONAL BERHAD

798

GENTING

GENTING BHD

666

PBBANK

PUBLIC BANK BHD

552

NOTION

NOTION VTEC BHD

544

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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