[TENAGA] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 10.19%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 44,393,066 42,057,066 41,425,333 36,838,000 35,351,466 30,782,266 29,934,266 6.78%
PBT 8,259,333 7,628,266 6,406,533 7,609,333 5,952,933 2,205,200 4,696,266 9.85%
Tax -813,466 -626,533 399,866 -1,640,933 -1,483,733 -489,200 -951,866 -2.58%
NP 7,445,866 7,001,733 6,806,400 5,968,400 4,469,200 1,716,000 3,744,400 12.12%
-
NP to SH 7,473,866 7,063,333 6,814,800 5,923,200 4,466,000 1,738,666 3,751,333 12.16%
-
Tax Rate 9.85% 8.21% -6.24% 21.56% 24.92% 22.18% 20.27% -
Total Cost 36,947,200 35,055,333 34,618,933 30,869,600 30,882,266 29,066,266 26,189,866 5.89%
-
Net Worth 51,081,829 46,728,270 33,862,533 34,928,056 32,748,460 28,985,319 28,304,251 10.33%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 752,503 752,459 752,500 738,280 370,421 326,779 347,184 13.74%
Div Payout % 10.07% 10.65% 11.04% 12.46% 8.29% 18.79% 9.25% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 51,081,829 46,728,270 33,862,533 34,928,056 32,748,460 28,985,319 28,304,251 10.33%
NOSH 5,643,777 5,643,442 5,643,755 5,537,104 5,458,076 5,446,320 4,339,811 4.47%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 16.77% 16.65% 16.43% 16.20% 12.64% 5.57% 12.51% -
ROE 14.63% 15.12% 20.12% 16.96% 13.64% 6.00% 13.25% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 786.58 745.24 734.00 665.29 647.69 565.19 689.76 2.21%
EPS 132.43 125.16 120.75 106.97 81.83 31.92 86.44 7.36%
DPS 13.33 13.33 13.33 13.33 6.79 6.00 8.00 8.87%
NAPS 9.051 8.2801 6.00 6.308 6.00 5.322 6.522 5.60%
Adjusted Per Share Value based on latest NOSH - 5,537,463
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 763.69 723.51 712.64 633.72 608.15 529.55 514.96 6.78%
EPS 128.57 121.51 117.23 101.90 76.83 29.91 64.53 12.16%
DPS 12.95 12.94 12.95 12.70 6.37 5.62 5.97 13.76%
NAPS 8.7876 8.0387 5.8254 6.0087 5.6337 4.9863 4.8692 10.33%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 13.98 13.36 12.06 8.35 6.67 7.11 5.34 -
P/RPS 1.78 1.79 1.64 1.26 1.03 1.26 0.77 14.97%
P/EPS 10.56 10.67 9.99 7.81 8.15 22.27 6.18 9.33%
EY 9.47 9.37 10.01 12.81 12.27 4.49 16.19 -8.54%
DY 0.95 1.00 1.11 1.60 1.02 0.84 1.50 -7.32%
P/NAPS 1.54 1.61 2.01 1.32 1.11 1.34 0.82 11.06%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 -
Price 14.32 12.12 12.46 9.01 6.75 6.52 5.51 -
P/RPS 1.82 1.63 1.70 1.35 1.04 1.15 0.80 14.66%
P/EPS 10.81 9.68 10.32 8.42 8.25 20.42 6.37 9.20%
EY 9.25 10.33 9.69 11.87 12.12 4.90 15.69 -8.42%
DY 0.93 1.10 1.07 1.48 1.01 0.92 1.45 -7.12%
P/NAPS 1.58 1.46 2.08 1.43 1.13 1.23 0.84 11.09%

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