[TENAGA] YoY Annualized Quarter Result on 31-May-2014 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

16-Jul-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

31-May-2014 [#3]

Profit Trend

QoQ- -2.2%

YoY- 15.05%

Quarter Report

Announcement Q3FY14.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Annualized Quarter Result
Revenue	46,604,133	44,393,066	42,057,066	41,425,333	36,838,000	35,351,466	30,782,266	7.15%
YoY %	4.98%	5.55%	1.52%	12.45%	4.21%	14.84%	-	-
Horiz. %	151.40%	144.22%	136.63%	134.58%	119.67%	114.84%	100.00%	-
PBT	8,172,533	8,259,333	7,628,266	6,406,533	7,609,333	5,952,933	2,205,200	24.37%
YoY %	-1.05%	8.27%	19.07%	-15.81%	27.82%	169.95%	-	-
Horiz. %	370.60%	374.54%	345.92%	290.52%	345.06%	269.95%	100.00%	-
Tax	-1,269,066	-813,466	-626,533	399,866	-1,640,933	-1,483,733	-489,200	17.20%
YoY %	-56.01%	-29.84%	-256.69%	124.37%	-10.59%	-203.30%	-	-
Horiz. %	259.42%	166.28%	128.07%	-81.74%	335.43%	303.30%	100.00%	-
NP	6,903,466	7,445,866	7,001,733	6,806,400	5,968,400	4,469,200	1,716,000	26.08%
YoY %	-7.28%	6.34%	2.87%	14.04%	33.55%	160.44%	-	-
Horiz. %	402.30%	433.91%	408.03%	396.64%	347.81%	260.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,913,066	7,473,866	7,063,333	6,814,800	5,923,200	4,466,000	1,738,666	25.83%
YoY %	-7.50%	5.81%	3.65%	15.05%	32.63%	156.86%	-	-
Horiz. %	397.61%	429.86%	406.25%	391.96%	340.67%	256.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.53%	9.85%	8.21%	-6.24%	21.56%	24.92%	22.18%	-
YoY %	57.66%	19.98%	231.57%	-128.94%	-13.48%	12.35%	-	-
Horiz. %	70.02%	44.41%	37.02%	-28.13%	97.20%	112.35%	100.00%	-
Total Cost	39,700,666	36,947,200	35,055,333	34,618,933	30,869,600	30,882,266	29,066,266	5.32%
YoY %	7.45%	5.40%	1.26%	12.15%	-0.04%	6.25%	-	-
Horiz. %	136.59%	127.11%	120.60%	119.10%	106.20%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,356,592	51,081,829	46,728,270	33,862,533	34,928,056	32,748,460	28,985,319	11.37%
YoY %	8.37%	9.32%	37.99%	-3.05%	6.66%	12.98%	-	-
Horiz. %	190.98%	176.23%	161.21%	116.83%	120.50%	112.98%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Dividend
Div	1,282,712	752,503	752,459	752,500	738,280	370,421	326,779	25.57%
YoY %	70.46%	0.01%	-0.01%	1.93%	99.31%	13.36%	-	-
Horiz. %	392.53%	230.28%	230.27%	230.28%	225.93%	113.36%	100.00%	-
Div Payout %	18.55%	10.07%	10.65%	11.04%	12.46%	8.29%	18.79%	-
YoY %	84.21%	-5.45%	-3.53%	-11.40%	50.30%	-55.88%	-	-
Horiz. %	98.72%	53.59%	56.68%	58.75%	66.31%	44.12%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Equity
Net Worth	55,356,592	51,081,829	46,728,270	33,862,533	34,928,056	32,748,460	28,985,319	11.37%
YoY %	8.37%	9.32%	37.99%	-3.05%	6.66%	12.98%	-	-
Horiz. %	190.98%	176.23%	161.21%	116.83%	120.50%	112.98%	100.00%	-
NOSH	5,659,026	5,643,777	5,643,442	5,643,755	5,537,104	5,458,076	5,446,320	0.63%
YoY %	0.27%	0.01%	-0.01%	1.93%	1.45%	0.22%	-	-
Horiz. %	103.91%	103.63%	103.62%	103.63%	101.67%	100.22%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Ratio Analysis
NP Margin	14.81%	16.77%	16.65%	16.43%	16.20%	12.64%	5.57%	-
YoY %	-11.69%	0.72%	1.34%	1.42%	28.16%	126.93%	-	-
Horiz. %	265.89%	301.08%	298.92%	294.97%	290.84%	226.93%	100.00%	-
ROE	12.49%	14.63%	15.12%	20.12%	16.96%	13.64%	6.00%	-
YoY %	-14.63%	-3.24%	-24.85%	18.63%	24.34%	127.33%	-	-
Horiz. %	208.17%	243.83%	252.00%	335.33%	282.67%	227.33%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Per Share
RPS	823.54	786.58	745.24	734.00	665.29	647.69	565.19	6.46%
YoY %	4.70%	5.55%	1.53%	10.33%	2.72%	14.60%	-	-
Horiz. %	145.71%	139.17%	131.86%	129.87%	117.71%	114.60%	100.00%	-
EPS	122.16	132.43	125.16	120.75	106.97	81.83	31.92	25.04%
YoY %	-7.76%	5.81%	3.65%	12.88%	30.72%	156.36%	-	-
Horiz. %	382.71%	414.88%	392.11%	378.29%	335.12%	256.36%	100.00%	-
DPS	22.67	13.33	13.33	13.33	13.33	6.79	6.00	24.77%
YoY %	70.07%	0.00%	0.00%	0.00%	96.32%	13.17%	-	-
Horiz. %	377.83%	222.17%	222.17%	222.17%	222.17%	113.17%	100.00%	-
NAPS	9.782	9.051	8.2801	6.00	6.308	6.00	5.322	10.66%
YoY %	8.08%	9.31%	38.00%	-4.88%	5.13%	12.74%	-	-
Horiz. %	183.80%	170.07%	155.58%	112.74%	118.53%	112.74%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,643,352
RPS	801.73	763.69	723.51	712.64	633.72	608.15	529.55	7.15%
YoY %	4.98%	5.55%	1.53%	12.45%	4.20%	14.84%	-	-
Horiz. %	151.40%	144.21%	136.63%	134.57%	119.67%	114.84%	100.00%	-
EPS	118.93	128.57	121.51	117.23	101.90	76.83	29.91	25.84%
YoY %	-7.50%	5.81%	3.65%	15.04%	32.63%	156.87%	-	-
Horiz. %	397.63%	429.86%	406.25%	391.94%	340.69%	256.87%	100.00%	-
DPS	22.07	12.95	12.94	12.95	12.70	6.37	5.62	25.58%
YoY %	70.42%	0.08%	-0.08%	1.97%	99.37%	13.35%	-	-
Horiz. %	392.70%	230.43%	230.25%	230.43%	225.98%	113.35%	100.00%	-
NAPS	9.523	8.7876	8.0387	5.8254	6.0087	5.6337	4.9863	11.37%
YoY %	8.37%	9.32%	37.99%	-3.05%	6.66%	12.98%	-	-
Horiz. %	190.98%	176.23%	161.22%	116.83%	120.50%	112.98%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	-
Price	13.78	13.98	13.36	12.06	8.35	6.67	7.11	-
P/RPS	1.67	1.78	1.79	1.64	1.26	1.03	1.26	4.80%
YoY %	-6.18%	-0.56%	9.15%	30.16%	22.33%	-18.25%	-	-
Horiz. %	132.54%	141.27%	142.06%	130.16%	100.00%	81.75%	100.00%	-
P/EPS	11.28	10.56	10.67	9.99	7.81	8.15	22.27	-10.70%
YoY %	6.82%	-1.03%	6.81%	27.91%	-4.17%	-63.40%	-	-
Horiz. %	50.65%	47.42%	47.91%	44.86%	35.07%	36.60%	100.00%	-
EY	8.87	9.47	9.37	10.01	12.81	12.27	4.49	12.00%
YoY %	-6.34%	1.07%	-6.39%	-21.86%	4.40%	173.27%	-	-
Horiz. %	197.55%	210.91%	208.69%	222.94%	285.30%	273.27%	100.00%	-
DY	1.64	0.95	1.00	1.11	1.60	1.02	0.84	11.78%
YoY %	72.63%	-5.00%	-9.91%	-30.63%	56.86%	21.43%	-	-
Horiz. %	195.24%	113.10%	119.05%	132.14%	190.48%	121.43%	100.00%	-
P/NAPS	1.41	1.54	1.61	2.01	1.32	1.11	1.34	0.85%
YoY %	-8.44%	-4.35%	-19.90%	52.27%	18.92%	-17.16%	-	-
Horiz. %	105.22%	114.93%	120.15%	150.00%	98.51%	82.84%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	27/07/17	28/07/16	30/07/15	16/07/14	18/07/13	19/07/12	21/07/11	-
Price	14.24	14.32	12.12	12.46	9.01	6.75	6.52	-
P/RPS	1.73	1.82	1.63	1.70	1.35	1.04	1.15	7.03%
YoY %	-4.95%	11.66%	-4.12%	25.93%	29.81%	-9.57%	-	-
Horiz. %	150.43%	158.26%	141.74%	147.83%	117.39%	90.43%	100.00%	-
P/EPS	11.66	10.81	9.68	10.32	8.42	8.25	20.42	-8.90%
YoY %	7.86%	11.67%	-6.20%	22.57%	2.06%	-59.60%	-	-
Horiz. %	57.10%	52.94%	47.40%	50.54%	41.23%	40.40%	100.00%	-
EY	8.58	9.25	10.33	9.69	11.87	12.12	4.90	9.77%
YoY %	-7.24%	-10.45%	6.60%	-18.37%	-2.06%	147.35%	-	-
Horiz. %	175.10%	188.78%	210.82%	197.76%	242.24%	247.35%	100.00%	-
DY	1.59	0.93	1.10	1.07	1.48	1.01	0.92	9.53%
YoY %	70.97%	-15.45%	2.80%	-27.70%	46.53%	9.78%	-	-
Horiz. %	172.83%	101.09%	119.57%	116.30%	160.87%	109.78%	100.00%	-
P/NAPS	1.46	1.58	1.46	2.08	1.43	1.13	1.23	2.89%
YoY %	-7.59%	8.22%	-29.81%	45.45%	26.55%	-8.13%	-	-
Horiz. %	118.70%	128.46%	118.70%	169.11%	116.26%	91.87%	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